[HUBLINE] YoY Cumulative Quarter Result on 31-Dec-2003 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- -55.77%
YoY- 51.07%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 110,936 96,466 96,237 90,867 88,747 86,471 21,682 31.25%
PBT 6,698 9,004 15,153 7,851 5,810 5,163 2,514 17.73%
Tax 0 0 0 -1,207 -1,412 -823 -1,231 -
NP 6,698 9,004 15,153 6,644 4,398 4,340 1,283 31.69%
-
NP to SH 6,698 9,004 15,153 6,644 4,398 4,340 1,283 31.69%
-
Tax Rate 0.00% 0.00% 0.00% 15.37% 24.30% 15.94% 48.97% -
Total Cost 104,238 87,462 81,084 84,223 84,349 82,131 20,399 31.22%
-
Net Worth 372,798 356,116 212,028 178,476 145,302 118,579 32,568 50.09%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 372,798 356,116 212,028 178,476 145,302 118,579 32,568 50.09%
NOSH 154,688 155,509 141,352 130,274 129,734 118,579 19,738 40.91%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.04% 9.33% 15.75% 7.31% 4.96% 5.02% 5.92% -
ROE 1.80% 2.53% 7.15% 3.72% 3.03% 3.66% 3.94% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 71.72 62.03 68.08 69.75 68.41 72.92 109.85 -6.85%
EPS 4.33 5.79 10.72 5.10 3.39 3.66 6.50 -6.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.29 1.50 1.37 1.12 1.00 1.65 6.51%
Adjusted Per Share Value based on latest NOSH - 130,274
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.46 2.14 2.13 2.01 1.97 1.92 0.48 31.28%
EPS 0.15 0.20 0.34 0.15 0.10 0.10 0.03 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0789 0.047 0.0396 0.0322 0.0263 0.0072 50.15%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.33 0.35 0.47 0.49 0.30 0.30 0.23 -
P/RPS 0.46 0.56 0.69 0.70 0.44 0.41 0.21 13.95%
P/EPS 7.62 6.04 4.38 9.61 8.85 8.20 3.54 13.62%
EY 13.12 16.54 22.81 10.41 11.30 12.20 28.26 -11.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.31 0.36 0.27 0.30 0.14 0.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 24/02/04 14/04/03 28/02/02 28/02/01 -
Price 0.47 0.30 0.47 0.64 0.29 0.34 0.32 -
P/RPS 0.66 0.48 0.69 0.92 0.42 0.47 0.29 14.68%
P/EPS 10.85 5.18 4.38 12.55 8.55 9.29 4.92 14.08%
EY 9.21 19.30 22.81 7.97 11.69 10.76 20.31 -12.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.13 0.31 0.47 0.26 0.34 0.19 0.85%

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