[HBGLOB] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -55.17%
YoY- -52.01%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 14,582 22,029 34,242 79,793 103,963 86,080 77,277 -24.24%
PBT -11,133 -11,918 -1,119 16,190 32,724 34,107 23,101 -
Tax 0 0 -281 -4,485 -8,331 -8,453 -5,978 -
NP -11,133 -11,918 -1,400 11,705 24,393 25,654 17,123 -
-
NP to SH -11,133 -11,662 -1,082 11,705 24,393 25,654 17,123 -
-
Tax Rate - - - 27.70% 25.46% 24.78% 25.88% -
Total Cost 25,715 33,947 35,642 68,088 79,570 60,426 60,154 -13.19%
-
Net Worth 177,839 397,800 407,160 425,880 430,560 318,334 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 177,839 397,800 407,160 425,880 430,560 318,334 0 -
NOSH 468,000 468,000 468,000 468,000 468,000 468,138 299,877 7.69%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -76.35% -54.10% -4.09% 14.67% 23.46% 29.80% 22.16% -
ROE -6.26% -2.93% -0.27% 2.75% 5.67% 8.06% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.12 4.71 7.32 17.05 22.21 18.39 25.77 -29.64%
EPS -2.38 -2.49 -0.23 2.50 5.21 5.48 5.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.85 0.87 0.91 0.92 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 468,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.20 6.35 9.86 22.99 29.95 24.80 22.26 -24.24%
EPS -3.21 -3.36 -0.31 3.37 7.03 7.39 4.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5123 1.1459 1.1729 1.2268 1.2403 0.917 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 0.05 0.06 0.115 0.275 0.56 0.76 0.00 -
P/RPS 1.60 1.27 1.57 1.61 2.52 4.13 0.00 -
P/EPS -2.10 -2.41 -49.74 11.00 10.74 13.87 0.00 -
EY -47.58 -41.53 -2.01 9.09 9.31 7.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.07 0.13 0.30 0.61 1.12 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 - -
Price 0.065 0.05 0.09 0.15 0.54 0.75 0.00 -
P/RPS 2.09 1.06 1.23 0.88 2.43 4.08 0.00 -
P/EPS -2.73 -2.01 -38.93 6.00 10.36 13.69 0.00 -
EY -36.60 -49.84 -2.57 16.67 9.65 7.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.06 0.10 0.16 0.59 1.10 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