[HBGLOB] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
06-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 66.23%
YoY- -198.66%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 30,113 63,754 25,298 55,957 74,569 106,188 101,022 -18.25%
PBT -2,804 -195,001 -6,586 -7,308 9,033 28,568 35,737 -
Tax 0 595 0 0 -2,768 -9,487 -9,739 -
NP -2,804 -194,406 -6,586 -7,308 6,265 19,081 25,998 -
-
NP to SH -2,804 -194,406 -7,025 -6,181 6,265 19,081 25,998 -
-
Tax Rate - - - - 30.64% 33.21% 27.25% -
Total Cost 32,917 258,160 31,884 63,265 68,304 87,107 75,024 -12.81%
-
Net Worth 177,839 205,919 388,439 393,119 421,199 421,759 287,335 -7.67%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 177,839 205,919 388,439 393,119 421,199 421,759 287,335 -7.67%
NOSH 468,000 468,000 468,000 468,000 468,000 468,622 422,552 1.71%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -9.31% -304.93% -26.03% -13.06% 8.40% 17.97% 25.73% -
ROE -1.58% -94.41% -1.81% -1.57% 1.49% 4.52% 9.05% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.43 13.62 5.41 11.96 15.93 22.66 23.91 -19.64%
EPS -0.60 -41.54 -1.50 -1.32 1.34 4.08 7.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.44 0.83 0.84 0.90 0.90 0.68 -9.23%
Adjusted Per Share Value based on latest NOSH - 468,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.67 18.37 7.29 16.12 21.48 30.59 29.10 -18.26%
EPS -0.81 -56.00 -2.02 -1.78 1.80 5.50 7.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5123 0.5932 1.119 1.1324 1.2133 1.2149 0.8277 -7.67%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.035 0.065 0.055 0.145 0.26 0.51 0.71 -
P/RPS 0.54 0.48 1.02 1.21 1.63 2.25 2.97 -24.71%
P/EPS -5.84 -0.16 -3.66 -10.98 19.42 12.53 11.54 -
EY -17.12 -639.07 -27.29 -9.11 5.15 7.98 8.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.15 0.07 0.17 0.29 0.57 1.04 -33.46%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 06/03/14 28/02/13 28/02/12 28/02/11 -
Price 0.07 0.055 0.055 0.115 0.28 0.62 0.85 -
P/RPS 1.09 0.40 1.02 0.96 1.76 2.74 3.56 -17.88%
P/EPS -11.68 -0.13 -3.66 -8.71 20.92 15.23 13.82 -
EY -8.56 -755.27 -27.29 -11.48 4.78 6.57 7.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.13 0.07 0.14 0.31 0.69 1.25 -27.58%

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