[HBGLOB] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 81.24%
YoY- -109.24%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 74,128 58,328 88,116 136,968 319,172 415,852 344,320 -22.56%
PBT -2,500 -44,532 -47,672 -4,476 64,760 130,896 136,428 -
Tax 0 0 0 -1,124 -17,940 -33,324 -33,812 -
NP -2,500 -44,532 -47,672 -5,600 46,820 97,572 102,616 -
-
NP to SH -2,500 -44,532 -46,648 -4,328 46,820 97,572 102,616 -
-
Tax Rate - - - - 27.70% 25.46% 24.78% -
Total Cost 76,628 102,860 135,788 142,568 272,352 318,280 241,704 -17.41%
-
Net Worth 182,519 177,839 397,800 407,160 425,880 430,560 318,334 -8.84%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 182,519 177,839 397,800 407,160 425,880 430,560 318,334 -8.84%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 468,138 -0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -3.37% -76.35% -54.10% -4.09% 14.67% 23.46% 29.80% -
ROE -1.37% -25.04% -11.73% -1.06% 10.99% 22.66% 32.24% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 15.84 12.46 18.83 29.27 68.20 88.86 73.55 -22.56%
EPS -0.52 -9.52 -9.96 -0.92 10.00 20.84 21.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.85 0.87 0.91 0.92 0.68 -8.84%
Adjusted Per Share Value based on latest NOSH - 468,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 21.35 16.80 25.38 39.46 91.94 119.79 99.19 -22.56%
EPS -0.72 -12.83 -13.44 -1.25 13.49 28.11 29.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5258 0.5123 1.1459 1.1729 1.2268 1.2403 0.917 -8.84%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.075 0.05 0.06 0.115 0.275 0.56 0.76 -
P/RPS 0.47 0.40 0.32 0.39 0.40 0.63 1.03 -12.24%
P/EPS -14.04 -0.53 -0.60 -12.44 2.75 2.69 3.47 -
EY -7.12 -190.31 -166.13 -8.04 36.38 37.23 28.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.13 0.07 0.13 0.30 0.61 1.12 -25.57%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 25/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.055 0.065 0.05 0.09 0.15 0.54 0.75 -
P/RPS 0.35 0.52 0.27 0.31 0.22 0.61 1.02 -16.31%
P/EPS -10.30 -0.68 -0.50 -9.73 1.50 2.59 3.42 -
EY -9.71 -146.39 -199.35 -10.28 66.70 38.61 29.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.06 0.10 0.16 0.59 1.10 -29.05%

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