[HBGLOB] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -50.86%
YoY- -387.05%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 94,268 170,440 133,020 146,841 268,963 423,394 403,570 -21.50%
PBT -7,814 -244,463 -34,225 -37,560 23,181 140,657 142,381 -
Tax 0 595 0 -3,210 -9,968 -37,134 -36,417 -
NP -7,814 -243,868 -34,225 -40,770 13,213 103,523 105,964 -
-
NP to SH -7,814 -242,925 -34,036 -37,928 13,213 103,523 105,964 -
-
Tax Rate - - - - 43.00% 26.40% 25.58% -
Total Cost 102,082 414,308 167,245 187,611 255,750 319,871 297,606 -16.31%
-
Net Worth 182,519 177,839 397,800 407,160 425,880 430,560 318,334 -8.84%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - 17,783 8,421 - -
Div Payout % - - - - 134.59% 8.13% - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 182,519 177,839 397,800 407,160 425,880 430,560 318,334 -8.84%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 468,138 -0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -8.29% -143.08% -25.73% -27.76% 4.91% 24.45% 26.26% -
ROE -4.28% -136.60% -8.56% -9.32% 3.10% 24.04% 33.29% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 20.14 36.42 28.42 31.38 57.47 90.47 86.21 -21.50%
EPS -1.67 -51.91 -7.27 -8.10 2.82 22.12 22.64 -
DPS 0.00 0.00 0.00 0.00 3.80 1.80 0.00 -
NAPS 0.39 0.38 0.85 0.87 0.91 0.92 0.68 -8.84%
Adjusted Per Share Value based on latest NOSH - 468,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 27.16 49.10 38.32 42.30 77.48 121.97 116.25 -21.50%
EPS -2.25 -69.98 -9.80 -10.93 3.81 29.82 30.52 -
DPS 0.00 0.00 0.00 0.00 5.12 2.43 0.00 -
NAPS 0.5258 0.5123 1.1459 1.1729 1.2268 1.2403 0.917 -8.84%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.075 0.05 0.06 0.115 0.275 0.56 0.76 -
P/RPS 0.37 0.14 0.21 0.37 0.48 0.62 0.88 -13.43%
P/EPS -4.49 -0.10 -0.83 -1.42 9.74 2.53 3.36 -
EY -22.26 -1,038.14 -121.21 -70.47 10.27 39.50 29.78 -
DY 0.00 0.00 0.00 0.00 13.82 3.21 0.00 -
P/NAPS 0.19 0.13 0.07 0.13 0.30 0.61 1.12 -25.57%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 25/05/16 29/05/15 30/05/14 31/05/13 31/05/12 - -
Price 0.055 0.065 0.05 0.09 0.15 0.54 0.00 -
P/RPS 0.27 0.18 0.18 0.29 0.26 0.60 0.00 -
P/EPS -3.29 -0.13 -0.69 -1.11 5.31 2.44 0.00 -
EY -30.36 -798.57 -145.45 -90.05 18.82 40.96 0.00 -
DY 0.00 0.00 0.00 0.00 25.33 3.33 0.00 -
P/NAPS 0.14 0.17 0.06 0.10 0.16 0.59 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