[HBGLOB] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -271.24%
YoY- -139.26%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 61,151 42,065 26,408 57,906 110,524 110,930 81,110 -4.59%
PBT -26,577 -7,576 -20,053 -11,434 37,902 37,876 29,870 -
Tax 0 0 351 0 -8,777 -9,629 -7,901 -
NP -26,577 -7,576 -19,702 -11,434 29,125 28,247 21,969 -
-
NP to SH -25,886 -7,379 -18,305 -11,434 29,125 28,247 21,969 -
-
Tax Rate - - - - 23.16% 25.42% 26.45% -
Total Cost 87,728 49,641 46,110 69,340 81,399 82,683 59,141 6.78%
-
Net Worth 421,199 421,199 407,160 430,560 398,010 0 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 421,199 421,199 407,160 430,560 398,010 0 0 -
NOSH 468,000 468,000 468,000 468,000 468,247 326,779 300,122 7.68%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -43.46% -18.01% -74.61% -19.75% 26.35% 25.46% 27.09% -
ROE -6.15% -1.75% -4.50% -2.66% 7.32% 0.00% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.07 8.99 5.64 12.37 23.60 33.95 27.03 -11.40%
EPS -5.53 -1.58 -3.91 -2.44 6.22 8.64 7.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.87 0.92 0.85 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 468,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 17.62 12.12 7.61 16.68 31.84 31.96 23.37 -4.59%
EPS -7.46 -2.13 -5.27 -3.29 8.39 8.14 6.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2133 1.2133 1.1729 1.2403 1.1465 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - - -
Price 0.07 0.07 0.16 0.38 0.50 0.00 0.00 -
P/RPS 0.54 0.78 2.84 3.07 2.12 0.00 0.00 -
P/EPS -1.27 -4.44 -4.09 -15.55 8.04 0.00 0.00 -
EY -79.02 -22.52 -24.45 -6.43 12.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.18 0.41 0.59 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 28/11/14 29/11/13 30/11/12 30/11/11 14/12/10 - -
Price 0.07 0.085 0.165 0.31 0.61 0.00 0.00 -
P/RPS 0.54 0.95 2.92 2.51 2.58 0.00 0.00 -
P/EPS -1.27 -5.39 -4.22 -12.69 9.81 0.00 0.00 -
EY -79.02 -18.55 -23.70 -7.88 10.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.09 0.19 0.34 0.72 0.00 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