[HBGLOB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -101.32%
YoY- -100.96%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 68,216 106,780 154,704 224,768 330,344 381,266 368,922 -24.50%
PBT -32,428 -47,782 -18,494 22,668 87,292 152,592 116,508 -
Tax 0 0 -554 -23,284 -22,816 -38,342 -29,402 -
NP -32,428 -47,782 -19,048 -616 64,476 114,250 87,106 -
-
NP to SH -32,428 -46,756 -18,638 -616 64,476 114,250 87,106 -
-
Tax Rate - - - 102.72% 26.14% 25.13% 25.24% -
Total Cost 100,644 154,562 173,752 225,384 265,868 267,016 281,816 -15.75%
-
Net Worth 173,160 393,119 369,720 425,880 458,640 355,569 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 35,567 - - -
Div Payout % - - - - 55.16% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 173,160 393,119 369,720 425,880 458,640 355,569 0 -
NOSH 468,000 468,000 468,000 468,000 468,000 467,854 299,951 7.68%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -47.54% -44.75% -12.31% -0.27% 19.52% 29.97% 23.61% -
ROE -18.73% -11.89% -5.04% -0.14% 14.06% 32.13% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.58 22.82 33.06 48.03 70.59 81.49 122.99 -29.88%
EPS -6.92 -10.20 -4.08 0.00 13.78 24.42 29.04 -
DPS 0.00 0.00 0.00 0.00 7.60 0.00 0.00 -
NAPS 0.37 0.84 0.79 0.91 0.98 0.76 0.00 -
Adjusted Per Share Value based on latest NOSH - 468,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.72 13.65 19.78 28.74 42.24 48.76 47.18 -24.50%
EPS -4.15 -5.98 -2.38 -0.08 8.25 14.61 11.14 -
DPS 0.00 0.00 0.00 0.00 4.55 0.00 0.00 -
NAPS 0.2214 0.5027 0.4728 0.5446 0.5865 0.4547 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 0.04 0.05 0.09 0.145 0.56 0.62 0.00 -
P/RPS 0.27 0.22 0.27 0.30 0.79 0.76 0.00 -
P/EPS -0.58 -0.50 -2.26 -110.16 4.06 2.54 0.00 -
EY -173.23 -199.81 -44.25 -0.91 24.60 39.39 0.00 -
DY 0.00 0.00 0.00 0.00 13.57 0.00 0.00 -
P/NAPS 0.11 0.06 0.11 0.16 0.57 0.82 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 26/08/11 - -
Price 0.045 0.08 0.095 0.14 0.55 0.52 0.00 -
P/RPS 0.31 0.35 0.29 0.29 0.78 0.64 0.00 -
P/EPS -0.65 -0.80 -2.39 -106.36 3.99 2.13 0.00 -
EY -153.98 -124.88 -41.92 -0.94 25.05 46.96 0.00 -
DY 0.00 0.00 0.00 0.00 13.82 0.00 0.00 -
P/NAPS 0.12 0.10 0.12 0.15 0.56 0.68 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