[HUBLINE] YoY Quarter Result on 31-Mar-2004 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -10.08%
YoY- 92.21%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 108,842 94,008 100,237 87,908 77,607 84,512 100,615 1.31%
PBT 8,050 7,821 10,253 6,866 4,092 5,744 6,519 3.57%
Tax 0 0 0 -892 -984 -937 -1,318 -
NP 8,050 7,821 10,253 5,974 3,108 4,807 5,201 7.54%
-
NP to SH 8,050 7,821 10,253 5,974 3,108 4,807 5,201 7.54%
-
Tax Rate 0.00% 0.00% 0.00% 12.99% 24.05% 16.31% 20.22% -
Total Cost 100,792 86,187 89,984 81,934 74,499 79,705 95,414 0.91%
-
Net Worth 380,826 361,566 248,741 182,213 146,947 123,744 90,096 27.14%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 380,826 361,566 248,741 182,213 146,947 123,744 90,096 27.14%
NOSH 154,807 155,178 151,671 130,152 130,041 118,985 102,381 7.13%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.40% 8.32% 10.23% 6.80% 4.00% 5.69% 5.17% -
ROE 2.11% 2.16% 4.12% 3.28% 2.12% 3.88% 5.77% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 70.31 60.58 66.09 67.54 59.68 71.03 98.27 -5.42%
EPS 5.20 5.04 6.76 4.59 2.39 4.04 5.08 0.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.33 1.64 1.40 1.13 1.04 0.88 18.67%
Adjusted Per Share Value based on latest NOSH - 130,152
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 2.41 2.08 2.22 1.95 1.72 1.87 2.23 1.30%
EPS 0.18 0.17 0.23 0.13 0.07 0.11 0.12 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0844 0.0801 0.0551 0.0404 0.0326 0.0274 0.02 27.10%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.44 0.24 0.45 0.68 0.29 0.34 0.28 -
P/RPS 0.63 0.40 0.68 1.01 0.49 0.48 0.28 14.46%
P/EPS 8.46 4.76 6.66 14.81 12.13 8.42 5.51 7.40%
EY 11.82 21.00 15.02 6.75 8.24 11.88 18.14 -6.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.10 0.27 0.49 0.26 0.33 0.32 -9.13%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 13/06/07 30/05/06 27/05/05 21/05/04 30/05/03 24/05/02 19/07/01 -
Price 0.60 0.24 0.45 0.45 0.32 0.32 0.24 -
P/RPS 0.85 0.40 0.68 0.67 0.54 0.45 0.24 23.45%
P/EPS 11.54 4.76 6.66 9.80 13.39 7.92 4.72 16.05%
EY 8.67 21.00 15.02 10.20 7.47 12.63 21.17 -13.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.10 0.27 0.32 0.28 0.31 0.27 -1.94%

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