[HBGLOB] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- -76.19%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 179,249 155,044 203,786 293,939 421,887 410,520 284,907 -7.42%
PBT -245,937 -24,828 -22,893 39,991 148,531 136,345 96,517 -
Tax 595 -303 -4,847 -13,879 -38,878 -35,200 -24,617 -
NP -245,342 -25,131 -27,740 26,112 109,653 101,145 71,900 -
-
NP to SH -240,870 -24,429 -23,066 26,112 109,653 101,145 71,900 -
-
Tax Rate - - - 34.71% 26.18% 25.82% 25.51% -
Total Cost 424,591 180,175 231,526 267,827 312,234 309,375 213,007 12.17%
-
Net Worth 205,911 388,430 393,119 421,199 421,188 229,675 13,612,107 -50.25%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 205,911 388,430 393,119 421,199 421,188 229,675 13,612,107 -50.25%
NOSH 467,981 467,988 468,000 468,000 467,987 337,758 299,958 7.69%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -136.87% -16.21% -13.61% 8.88% 25.99% 24.64% 25.24% -
ROE -116.98% -6.29% -5.87% 6.20% 26.03% 44.04% 0.53% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 38.30 33.13 43.54 62.81 90.15 121.54 94.98 -14.04%
EPS -51.47 -5.22 -4.93 5.58 23.43 29.97 23.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.83 0.84 0.90 0.90 0.68 45.38 -53.80%
Adjusted Per Share Value based on latest NOSH - 468,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 22.92 19.83 26.06 37.59 53.95 52.50 36.43 -7.42%
EPS -30.80 -3.12 -2.95 3.34 14.02 12.93 9.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2633 0.4967 0.5027 0.5386 0.5386 0.2937 17.4069 -50.25%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 0.065 0.055 0.145 0.26 0.51 0.71 0.00 -
P/RPS 0.17 0.17 0.33 0.41 0.57 0.58 0.00 -
P/EPS -0.13 -1.05 -2.94 4.66 2.18 2.37 0.00 -
EY -791.85 -94.91 -33.99 21.46 45.94 42.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.07 0.17 0.29 0.57 1.04 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 06/03/14 28/02/13 28/02/12 28/02/11 - -
Price 0.055 0.055 0.115 0.28 0.62 0.85 0.00 -
P/RPS 0.14 0.17 0.26 0.45 0.69 0.70 0.00 -
P/EPS -0.11 -1.05 -2.33 5.02 2.65 2.84 0.00 -
EY -935.82 -94.91 -42.86 19.93 37.79 35.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.07 0.14 0.31 0.69 1.25 0.00 -

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