[HBGLOB] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -217.43%
YoY- -156.05%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 71,582 81,365 84,861 78,980 75,579 66,609 59,409 13.27%
PBT -48,453 -39,133 -25,180 -28,973 -9,154 -16,765 -27,521 45.95%
Tax -203 -246 -246 0 0 0 0 -
NP -48,656 -39,379 -25,426 -28,973 -9,154 -16,765 -27,521 46.36%
-
NP to SH -46,629 -37,572 -24,545 -28,524 -8,986 -16,746 -27,521 42.25%
-
Tax Rate - - - - - - - -
Total Cost 120,238 120,744 110,287 107,953 84,733 83,374 86,930 24.21%
-
Net Worth 231,004 231,004 198,218 190,115 202,082 175,468 182,519 17.05%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 231,004 231,004 198,218 190,115 202,082 175,468 182,519 17.05%
NOSH 770,013 770,013 770,013 770,013 561,600 561,600 468,000 39.49%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -67.97% -48.40% -29.96% -36.68% -12.11% -25.17% -46.32% -
ROE -20.19% -16.26% -12.38% -15.00% -4.45% -9.54% -15.08% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.30 10.57 13.27 13.29 14.59 14.05 12.69 -18.76%
EPS -6.06 -4.88 -3.84 -4.80 -1.73 -3.53 -5.88 2.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.31 0.32 0.39 0.37 0.39 -16.08%
Adjusted Per Share Value based on latest NOSH - 770,013
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.62 23.44 24.45 22.75 21.77 19.19 17.11 13.28%
EPS -13.43 -10.82 -7.07 -8.22 -2.59 -4.82 -7.93 42.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6654 0.6654 0.571 0.5477 0.5821 0.5055 0.5258 17.04%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.08 0.14 0.20 0.245 0.33 0.255 0.145 -
P/RPS 0.86 1.32 1.51 1.84 2.26 1.82 1.14 -17.17%
P/EPS -1.32 -2.87 -5.21 -5.10 -19.03 -7.22 -2.47 -34.22%
EY -75.70 -34.85 -19.19 -19.60 -5.26 -13.85 -40.56 51.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.47 0.65 0.77 0.85 0.69 0.37 -18.99%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 31/05/22 28/02/22 26/11/21 13/08/21 27/05/21 11/03/21 -
Price 0.105 0.085 0.165 0.205 0.35 0.28 0.21 -
P/RPS 1.13 0.80 1.24 1.54 2.40 1.99 1.65 -22.35%
P/EPS -1.73 -1.74 -4.30 -4.27 -20.18 -7.93 -3.57 -38.38%
EY -57.67 -57.40 -23.26 -23.42 -4.95 -12.61 -28.00 62.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.28 0.53 0.64 0.90 0.76 0.54 -25.16%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment