[HUBLINE] YoY Cumulative Quarter Result on 31-Dec-2006 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- -71.91%
YoY- -25.61%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 137,732 151,246 179,940 110,936 96,466 96,237 90,867 7.17%
PBT 1,618 1,169 17,456 6,698 9,004 15,153 7,851 -23.12%
Tax -219 -349 -1,810 0 0 0 -1,207 -24.73%
NP 1,399 820 15,646 6,698 9,004 15,153 6,644 -22.85%
-
NP to SH 1,399 820 9,665 6,698 9,004 15,153 6,644 -22.85%
-
Tax Rate 13.54% 29.85% 10.37% 0.00% 0.00% 0.00% 15.37% -
Total Cost 136,333 150,426 164,294 104,238 87,462 81,084 84,223 8.35%
-
Net Worth 497,422 445,142 412,662 372,798 356,116 212,028 178,476 18.61%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 32,578 - - - - -
Div Payout % - - 337.08% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 497,422 445,142 412,662 372,798 356,116 212,028 178,476 18.61%
NOSH 1,554,444 1,171,428 1,085,955 154,688 155,509 141,352 130,274 51.10%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.02% 0.54% 8.70% 6.04% 9.33% 15.75% 7.31% -
ROE 0.28% 0.18% 2.34% 1.80% 2.53% 7.15% 3.72% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 8.86 12.91 16.57 71.72 62.03 68.08 69.75 -29.07%
EPS 0.09 0.07 0.89 4.33 5.79 10.72 5.10 -48.94%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.38 0.38 2.41 2.29 1.50 1.37 -21.50%
Adjusted Per Share Value based on latest NOSH - 154,688
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.21 3.53 4.19 2.59 2.25 2.24 2.12 7.15%
EPS 0.03 0.02 0.23 0.16 0.21 0.35 0.15 -23.50%
DPS 0.00 0.00 0.76 0.00 0.00 0.00 0.00 -
NAPS 0.1159 0.1038 0.0962 0.0869 0.083 0.0494 0.0416 18.60%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.21 0.20 0.58 0.33 0.35 0.47 0.49 -
P/RPS 2.37 1.55 3.50 0.46 0.56 0.69 0.70 22.51%
P/EPS 233.33 285.71 65.17 7.62 6.04 4.38 9.61 70.08%
EY 0.43 0.35 1.53 13.12 16.54 22.81 10.41 -41.17%
DY 0.00 0.00 5.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.53 1.53 0.14 0.15 0.31 0.36 10.61%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 28/02/07 28/02/06 28/02/05 24/02/04 -
Price 0.20 0.20 0.43 0.47 0.30 0.47 0.64 -
P/RPS 2.26 1.55 2.60 0.66 0.48 0.69 0.92 16.14%
P/EPS 222.22 285.71 48.31 10.85 5.18 4.38 12.55 61.37%
EY 0.45 0.35 2.07 9.21 19.30 22.81 7.97 -38.03%
DY 0.00 0.00 6.98 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 1.13 0.20 0.13 0.31 0.47 4.99%

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