[HBGLOB] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
06-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.52%
YoY- -188.33%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 93,624 179,249 155,044 203,786 293,939 421,887 410,520 -21.81%
PBT -16,051 -245,937 -24,828 -22,893 39,991 148,531 136,345 -
Tax 0 595 -303 -4,847 -13,879 -38,878 -35,200 -
NP -16,051 -245,342 -25,131 -27,740 26,112 109,653 101,145 -
-
NP to SH -16,051 -240,870 -24,429 -23,066 26,112 109,653 101,145 -
-
Tax Rate - - - - 34.71% 26.18% 25.82% -
Total Cost 109,675 424,591 180,175 231,526 267,827 312,234 309,375 -15.85%
-
Net Worth 182,519 205,911 388,430 393,119 421,199 421,188 229,675 -3.75%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 182,519 205,911 388,430 393,119 421,199 421,188 229,675 -3.75%
NOSH 468,000 467,981 467,988 468,000 468,000 467,987 337,758 5.58%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -17.14% -136.87% -16.21% -13.61% 8.88% 25.99% 24.64% -
ROE -8.79% -116.98% -6.29% -5.87% 6.20% 26.03% 44.04% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 20.01 38.30 33.13 43.54 62.81 90.15 121.54 -25.94%
EPS -3.43 -51.47 -5.22 -4.93 5.58 23.43 29.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.44 0.83 0.84 0.90 0.90 0.68 -8.84%
Adjusted Per Share Value based on latest NOSH - 468,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 26.97 51.64 44.66 58.70 84.67 121.53 118.26 -21.81%
EPS -4.62 -69.39 -7.04 -6.64 7.52 31.59 29.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5258 0.5932 1.1189 1.1324 1.2133 1.2133 0.6616 -3.75%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.035 0.065 0.055 0.145 0.26 0.51 0.71 -
P/RPS 0.17 0.17 0.17 0.33 0.41 0.57 0.58 -18.48%
P/EPS -1.02 -0.13 -1.05 -2.94 4.66 2.18 2.37 -
EY -97.99 -791.85 -94.91 -33.99 21.46 45.94 42.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.15 0.07 0.17 0.29 0.57 1.04 -33.46%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 06/03/14 28/02/13 28/02/12 28/02/11 -
Price 0.07 0.055 0.055 0.115 0.28 0.62 0.85 -
P/RPS 0.35 0.14 0.17 0.26 0.45 0.69 0.70 -10.90%
P/EPS -2.04 -0.11 -1.05 -2.33 5.02 2.65 2.84 -
EY -49.00 -935.82 -94.91 -42.86 19.93 37.79 35.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.13 0.07 0.14 0.31 0.69 1.25 -27.58%

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