Highlights

[HIBISCS] QoQ Annualized Quarter Result on 2012-06-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 27-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     2.29%    YoY -     -84.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,313 8,270 7,738 7,996 7,961 6,384 4,584 -36.59%
  QoQ % -72.03% 6.88% -3.23% 0.44% 24.70% 39.27% -
  Horiz. % 50.46% 180.42% 168.80% 174.43% 173.67% 139.27% 100.00%
PBT 2,675 -8,806 -8,186 -4,836 -4,358 -5,109 -2,354 -
  QoQ % 130.37% -7.58% -69.27% -10.97% 14.71% -117.05% -
  Horiz. % -113.64% 374.11% 347.75% 205.44% 185.13% 217.05% 100.00%
Tax -314 62 72 64 -526 -461 -194 37.81%
  QoQ % -601.07% -12.96% 12.50% 112.17% -14.02% -137.80% -
  Horiz. % 161.86% -32.30% -37.11% -32.99% 271.13% 237.80% 100.00%
NP 2,361 -8,744 -8,114 -4,772 -4,884 -5,570 -2,548 -
  QoQ % 127.00% -7.76% -70.03% 2.29% 12.33% -118.63% -
  Horiz. % -92.66% 343.17% 318.45% 187.28% 191.68% 218.63% 100.00%
NP to SH 2,361 -8,744 -8,114 -4,772 -4,884 -5,570 -2,548 -
  QoQ % 127.00% -7.76% -70.03% 2.29% 12.33% -118.63% -
  Horiz. % -92.66% 343.17% 318.45% 187.28% 191.68% 218.63% 100.00%
Tax Rate 11.74 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost -48 17,014 15,852 12,768 12,845 11,954 7,132 -
  QoQ % -100.28% 7.33% 24.15% -0.60% 7.45% 67.62% -
  Horiz. % -0.67% 238.57% 222.27% 179.02% 180.10% 167.62% 100.00%
Net Worth 319,146 236,088 233,061 242,860 9,116,800 - 7,261,800 -87.52%
  QoQ % 35.18% 1.30% -4.03% -97.34% 0.00% 0.00% -
  Horiz. % 4.39% 3.25% 3.21% 3.34% 125.54% 0.00% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 319,146 236,088 233,061 242,860 9,116,800 - 7,261,800 -87.52%
  QoQ % 35.18% 1.30% -4.03% -97.34% 0.00% 0.00% -
  Horiz. % 4.39% 3.25% 3.21% 3.34% 125.54% 0.00% 100.00%
NOSH 437,187 437,200 431,595 426,071 16,280,000 267,820 12,740,000 -89.42%
  QoQ % -0.00% 1.30% 1.30% -97.38% 5,978.70% -97.90% -
  Horiz. % 3.43% 3.43% 3.39% 3.34% 127.79% 2.10% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 102.08 % -105.72 % -104.86 % -59.68 % -61.35 % -87.26 % -55.58 % -
  QoQ % 196.56% -0.82% -75.70% 2.72% 29.69% -57.00% -
  Horiz. % -183.66% 190.21% 188.66% 107.38% 110.38% 157.00% 100.00%
ROE 0.74 % -3.70 % -3.48 % -1.96 % -0.05 % - % -0.04 % -
  QoQ % 120.00% -6.32% -77.55% -3,820.00% 0.00% 0.00% -
  Horiz. % -1,850.00% 9,250.00% 8,700.00% 4,900.00% 125.00% 0.00% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.53 1.89 1.79 1.88 0.05 2.38 0.04 459.06%
  QoQ % -71.96% 5.59% -4.79% 3,660.00% -97.90% 5,850.00% -
  Horiz. % 1,325.00% 4,725.00% 4,475.00% 4,700.00% 125.00% 5,950.00% 100.00%
EPS 0.54 -2.00 -1.88 1.12 -0.03 -2.08 -0.02 -
  QoQ % 127.00% -6.38% -267.86% 3,833.33% 98.56% -10,300.00% -
  Horiz. % -2,700.00% 10,000.00% 9,400.00% -5,600.00% 150.00% 10,400.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7300 0.5400 0.5400 0.5700 0.5600 - 0.5700 17.91%
  QoQ % 35.19% 0.00% -5.26% 1.79% 0.00% 0.00% -
  Horiz. % 128.07% 94.74% 94.74% 100.00% 98.25% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.15 0.52 0.49 0.50 0.50 0.40 0.29 -35.54%
  QoQ % -71.15% 6.12% -2.00% 0.00% 25.00% 37.93% -
  Horiz. % 51.72% 179.31% 168.97% 172.41% 172.41% 137.93% 100.00%
EPS 0.15 -0.55 -0.51 -0.30 -0.31 -0.35 -0.16 -
  QoQ % 127.27% -7.84% -70.00% 3.23% 11.43% -118.75% -
  Horiz. % -93.75% 343.75% 318.75% 187.50% 193.75% 218.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2009 0.1486 0.1467 0.1529 5.7402 - 4.5723 -87.52%
  QoQ % 35.20% 1.30% -4.05% -97.34% 0.00% 0.00% -
  Horiz. % 4.39% 3.25% 3.21% 3.34% 125.54% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.4900 1.4100 1.7600 1.5100 1.6500 0.9400 0.5500 -
P/RPS 281.63 74.53 98.17 80.46 3,374.20 39.43 1,528.58 -67.59%
  QoQ % 277.87% -24.08% 22.01% -97.62% 8,457.44% -97.42% -
  Horiz. % 18.42% 4.88% 6.42% 5.26% 220.74% 2.58% 100.00%
P/EPS 275.90 -70.50 -93.62 -134.82 -5,500.00 -45.19 -2,750.00 -
  QoQ % 491.35% 24.70% 30.56% 97.55% -12,070.83% 98.36% -
  Horiz. % -10.03% 2.56% 3.40% 4.90% 200.00% 1.64% 100.00%
EY 0.36 -1.42 -1.07 -0.74 -0.02 -2.21 -0.04 -
  QoQ % 125.35% -32.71% -44.59% -3,600.00% 99.10% -5,425.00% -
  Horiz. % -900.00% 3,550.00% 2,675.00% 1,850.00% 50.00% 5,525.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.04 2.61 3.26 2.65 2.95 0.00 0.96 65.21%
  QoQ % -21.84% -19.94% 23.02% -10.17% 0.00% 0.00% -
  Horiz. % 212.50% 271.88% 339.58% 276.04% 307.29% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 25/02/13 23/11/12 27/08/12 30/05/12 - 02/02/12 -
Price 1.5300 1.4900 1.5700 1.7000 1.4900 0.0000 1.5500 -
P/RPS 289.19 78.76 87.57 90.59 3,047.00 0.00 4,307.81 -83.46%
  QoQ % 267.18% -10.06% -3.33% -97.03% 0.00% 0.00% -
  Horiz. % 6.71% 1.83% 2.03% 2.10% 70.73% 0.00% 100.00%
P/EPS 283.31 -74.50 -83.51 -151.79 -4,966.67 0.00 -7,750.00 -
  QoQ % 480.28% 10.79% 44.98% 96.94% 0.00% 0.00% -
  Horiz. % -3.66% 0.96% 1.08% 1.96% 64.09% -0.00% 100.00%
EY 0.35 -1.34 -1.20 -0.66 -0.02 0.00 -0.01 -
  QoQ % 126.12% -11.67% -81.82% -3,200.00% 0.00% 0.00% -
  Horiz. % -3,500.00% 13,400.00% 12,000.00% 6,600.00% 200.00% -0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.10 2.76 2.91 2.98 2.66 0.00 2.72 -15.83%
  QoQ % -23.91% -5.15% -2.35% 12.03% 0.00% 0.00% -
  Horiz. % 77.21% 101.47% 106.99% 109.56% 97.79% 0.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

585  513  444  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.27+0.01 
 NICE 0.23+0.115 
 PHB 0.035+0.005 
 IRIS 0.435+0.06 
 PHB-WB 0.025+0.005 
 BORNOIL 0.050.00 
 K1 0.63+0.025 
 FINTEC 0.125-0.005 
 XDL 0.07+0.005 
 BIOHLDG 0.35+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers