[HUBLINE] YoY Annualized Quarter Result on 30-Jun-2003 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 2.69%
YoY- -11.46%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 380,960 408,540 368,880 339,572 358,948 297,477 52,188 39.25%
PBT 31,370 48,614 29,846 20,302 21,397 20,634 105 158.44%
Tax 0 0 -2,541 -4,885 -3,985 -4,185 60 -
NP 31,370 48,614 27,305 15,417 17,412 16,449 165 139.69%
-
NP to SH 31,370 48,614 27,305 15,417 17,412 16,449 165 139.69%
-
Tax Rate 0.00% 0.00% 8.51% 24.06% 18.62% 20.28% -57.14% -
Total Cost 349,589 359,925 341,574 324,154 341,536 281,028 52,022 37.35%
-
Net Worth 366,851 255,735 181,560 150,878 130,346 74,022 30,436 51.39%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 366,851 255,735 181,560 150,878 130,346 74,022 30,436 51.39%
NOSH 154,789 149,552 133,500 130,067 121,819 79,593 18,787 42.09%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.23% 11.90% 7.40% 4.54% 4.85% 5.53% 0.32% -
ROE 8.55% 19.01% 15.04% 10.22% 13.36% 22.22% 0.54% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 246.11 273.17 276.31 261.07 294.66 373.75 277.78 -1.99%
EPS 20.27 32.51 20.45 11.85 14.29 20.67 0.88 68.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 1.71 1.36 1.16 1.07 0.93 1.62 6.54%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 8.44 9.06 8.18 7.53 7.96 6.59 1.16 39.18%
EPS 0.70 1.08 0.61 0.34 0.39 0.36 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0813 0.0567 0.0402 0.0334 0.0289 0.0164 0.0067 51.56%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.24 0.45 0.48 0.31 0.31 0.22 0.58 -
P/RPS 0.10 0.16 0.17 0.12 0.11 0.06 0.21 -11.62%
P/EPS 1.18 1.38 2.35 2.62 2.17 1.06 65.91 -48.83%
EY 84.44 72.24 42.61 38.24 46.11 93.94 1.52 95.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.26 0.35 0.27 0.29 0.24 0.36 -19.21%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 26/08/05 21/09/04 28/08/03 29/08/02 29/08/01 18/09/00 -
Price 0.24 0.41 0.48 0.34 0.30 0.26 0.46 -
P/RPS 0.10 0.15 0.17 0.13 0.10 0.07 0.17 -8.46%
P/EPS 1.18 1.26 2.35 2.87 2.10 1.26 52.27 -46.82%
EY 84.44 79.28 42.61 34.86 47.64 79.49 1.91 87.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.24 0.35 0.29 0.28 0.28 0.28 -15.76%

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