[HBGLOB] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -144.08%
YoY- -107.35%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 159,062 120,345 160,235 242,502 377,370 400,751 333,552 -11.60%
PBT -237,830 -37,832 -36,625 4,709 108,586 149,183 108,564 -
Tax 595 0 70 -10,533 -29,310 -38,360 -27,569 -
NP -237,235 -37,832 -36,555 -5,824 79,276 110,823 80,995 -
-
NP to SH -236,544 -37,566 -33,538 -5,824 79,276 110,823 80,995 -
-
Tax Rate - - - 223.68% 26.99% 25.71% 25.39% -
Total Cost 396,297 158,177 196,790 248,326 298,094 289,928 252,557 7.79%
-
Net Worth 173,160 393,119 369,720 425,880 457,584 355,555 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 8,421 - -
Div Payout % - - - - - 7.60% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 173,160 393,119 369,720 425,880 457,584 355,555 0 -
NOSH 468,000 468,000 468,000 468,000 468,000 467,836 299,942 7.68%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -149.15% -31.44% -22.81% -2.40% 21.01% 27.65% 24.28% -
ROE -136.60% -9.56% -9.07% -1.37% 17.32% 31.17% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 33.99 25.71 34.24 51.82 80.82 85.66 111.21 -17.91%
EPS -50.54 -8.03 -7.17 -1.24 16.98 23.69 27.00 -
DPS 0.00 0.00 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.37 0.84 0.79 0.91 0.98 0.76 0.00 -
Adjusted Per Share Value based on latest NOSH - 468,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.34 15.39 20.49 31.01 48.26 51.25 42.65 -11.59%
EPS -30.25 -4.80 -4.29 -0.74 10.14 14.17 10.36 -
DPS 0.00 0.00 0.00 0.00 0.00 1.08 0.00 -
NAPS 0.2214 0.5027 0.4728 0.5446 0.5852 0.4547 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 0.04 0.05 0.09 0.145 0.56 0.62 0.00 -
P/RPS 0.12 0.19 0.26 0.28 0.69 0.72 0.00 -
P/EPS -0.08 -0.62 -1.26 -11.65 3.30 2.62 0.00 -
EY -1,263.59 -160.54 -79.62 -8.58 30.32 38.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.90 0.00 -
P/NAPS 0.11 0.06 0.11 0.16 0.57 0.82 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 26/08/11 - -
Price 0.045 0.08 0.095 0.14 0.55 0.52 0.00 -
P/RPS 0.13 0.31 0.28 0.27 0.68 0.61 0.00 -
P/EPS -0.09 -1.00 -1.33 -11.25 3.24 2.20 0.00 -
EY -1,123.19 -100.34 -75.43 -8.89 30.87 45.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 3.46 0.00 -
P/NAPS 0.12 0.10 0.12 0.15 0.56 0.68 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