[HBGLOB] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 52.26%
YoY- -977.82%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 22,582 18,532 14,582 22,029 34,242 79,793 103,963 -22.45%
PBT 592 -625 -11,133 -11,918 -1,119 16,190 32,724 -48.74%
Tax 0 0 0 0 -281 -4,485 -8,331 -
NP 592 -625 -11,133 -11,918 -1,400 11,705 24,393 -46.17%
-
NP to SH 592 -625 -11,133 -11,662 -1,082 11,705 24,393 -46.17%
-
Tax Rate 0.00% - - - - 27.70% 25.46% -
Total Cost 21,990 19,157 25,715 33,947 35,642 68,088 79,570 -19.28%
-
Net Worth 187,200 182,519 177,839 397,800 407,160 425,880 430,560 -12.95%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 187,200 182,519 177,839 397,800 407,160 425,880 430,560 -12.95%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 468,000 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.62% -3.37% -76.35% -54.10% -4.09% 14.67% 23.46% -
ROE 0.32% -0.34% -6.26% -2.93% -0.27% 2.75% 5.67% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.83 3.96 3.12 4.71 7.32 17.05 22.21 -22.44%
EPS 0.13 -0.13 -2.38 -2.49 -0.23 2.50 5.21 -45.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.38 0.85 0.87 0.91 0.92 -12.95%
Adjusted Per Share Value based on latest NOSH - 468,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.51 5.34 4.20 6.35 9.86 22.99 29.95 -22.45%
EPS 0.17 -0.18 -3.21 -3.36 -0.31 3.37 7.03 -46.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5393 0.5258 0.5123 1.1459 1.1729 1.2268 1.2403 -12.95%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.195 0.075 0.05 0.06 0.115 0.275 0.56 -
P/RPS 4.04 1.89 1.60 1.27 1.57 1.61 2.52 8.18%
P/EPS 154.16 -56.16 -2.10 -2.41 -49.74 11.00 10.74 55.86%
EY 0.65 -1.78 -47.58 -41.53 -2.01 9.09 9.31 -35.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.19 0.13 0.07 0.13 0.30 0.61 -3.58%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 30/05/17 25/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.13 0.055 0.065 0.05 0.09 0.15 0.54 -
P/RPS 2.69 1.39 2.09 1.06 1.23 0.88 2.43 1.70%
P/EPS 102.77 -41.18 -2.73 -2.01 -38.93 6.00 10.36 46.55%
EY 0.97 -2.43 -36.60 -49.84 -2.57 16.67 9.65 -31.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.14 0.17 0.06 0.10 0.16 0.59 -9.22%

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