[HUBLINE] YoY Annualized Quarter Result on 30-Jun-2007 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 17.53%
YoY- 10.5%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 603,990 567,040 765,453 496,514 380,960 408,540 368,880 8.56%
PBT 7,930 -9,241 68,265 43,542 31,370 48,614 29,846 -19.81%
Tax -1,764 -908 -4,750 -3,280 0 0 -2,541 -5.89%
NP 6,166 -10,149 63,514 40,262 31,370 48,614 27,305 -21.95%
-
NP to SH 6,166 -10,149 46,078 34,665 31,370 48,614 27,305 -21.95%
-
Tax Rate 22.24% - 6.96% 7.53% 0.00% 0.00% 8.51% -
Total Cost 597,824 577,189 701,938 456,252 349,589 359,925 341,574 9.77%
-
Net Worth 569,230 474,190 440,457 387,350 366,851 255,735 181,560 20.96%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 569,230 474,190 440,457 387,350 366,851 255,735 181,560 20.96%
NOSH 1,778,845 1,247,868 1,129,379 154,940 154,789 149,552 133,500 53.94%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.02% -1.79% 8.30% 8.11% 8.23% 11.90% 7.40% -
ROE 1.08% -2.14% 10.46% 8.95% 8.55% 19.01% 15.04% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 33.95 45.44 67.78 320.46 246.11 273.17 276.31 -29.48%
EPS 0.35 -0.81 4.08 22.37 20.27 32.51 20.45 -49.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.38 0.39 2.50 2.37 1.71 1.36 -21.41%
Adjusted Per Share Value based on latest NOSH - 155,186
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 14.08 13.22 17.84 11.57 8.88 9.52 8.60 8.55%
EPS 0.14 -0.24 1.07 0.81 0.73 1.13 0.64 -22.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1327 0.1105 0.1027 0.0903 0.0855 0.0596 0.0423 20.98%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.17 0.29 0.37 0.63 0.24 0.45 0.48 -
P/RPS 0.50 0.64 0.55 0.20 0.10 0.16 0.17 19.68%
P/EPS 49.04 -35.66 9.07 2.82 1.18 1.38 2.35 65.88%
EY 2.04 -2.80 11.03 35.51 84.44 72.24 42.61 -39.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.76 0.95 0.25 0.10 0.26 0.35 7.15%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 28/08/09 29/08/08 30/08/07 28/08/06 26/08/05 21/09/04 -
Price 0.17 0.29 0.37 0.58 0.24 0.41 0.48 -
P/RPS 0.50 0.64 0.55 0.18 0.10 0.15 0.17 19.68%
P/EPS 49.04 -35.66 9.07 2.59 1.18 1.26 2.35 65.88%
EY 2.04 -2.80 11.03 38.57 84.44 79.28 42.61 -39.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.76 0.95 0.23 0.10 0.24 0.35 7.15%

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