Highlights

[HIBISCS] QoQ Annualized Quarter Result on 2013-06-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 21-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -1,767.60%    YoY -     -725.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 23,920 15,657 11,836 14,080 2,313 8,270 7,738 112.35%
  QoQ % 52.78% 32.28% -15.94% 508.73% -72.03% 6.88% -
  Horiz. % 309.12% 202.34% 152.96% 181.96% 29.89% 106.88% 100.00%
PBT -584 13,405 6,920 -40,532 2,675 -8,806 -8,186 -82.83%
  QoQ % -104.36% 93.71% 117.07% -1,615.21% 130.37% -7.58% -
  Horiz. % 7.13% -163.76% -84.53% 495.14% -32.68% 107.58% 100.00%
Tax -40 1,091 -40 1,160 -314 62 72 -
  QoQ % -103.67% 2,827.50% -103.45% 469.43% -601.07% -12.96% -
  Horiz. % -55.56% 1,515.28% -55.56% 1,611.11% -436.11% 87.04% 100.00%
NP -624 14,496 6,880 -39,372 2,361 -8,744 -8,114 -81.94%
  QoQ % -104.30% 110.70% 117.47% -1,767.60% 127.00% -7.76% -
  Horiz. % 7.69% -178.65% -84.79% 485.24% -29.10% 107.76% 100.00%
NP to SH -624 14,496 6,880 -39,372 2,361 -8,744 -8,114 -81.94%
  QoQ % -104.30% 110.70% 117.47% -1,767.60% 127.00% -7.76% -
  Horiz. % 7.69% -178.65% -84.79% 485.24% -29.10% 107.76% 100.00%
Tax Rate - % -8.14 % 0.58 % - % 11.74 % - % - % -
  QoQ % 0.00% -1,503.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -69.34% 4.94% 0.00% 100.00% - -
Total Cost 24,544 1,161 4,956 53,452 -48 17,014 15,852 33.87%
  QoQ % 2,014.04% -76.57% -90.73% 111,458.34% -100.28% 7.33% -
  Horiz. % 154.83% 7.32% 31.26% 337.19% -0.30% 107.33% 100.00%
Net Worth 369,199 338,112 270,870 239,424 319,146 236,088 233,061 35.93%
  QoQ % 9.19% 24.82% 13.13% -24.98% 35.18% 1.30% -
  Horiz. % 158.41% 145.07% 116.22% 102.73% 136.94% 101.30% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 369,199 338,112 270,870 239,424 319,146 236,088 233,061 35.93%
  QoQ % 9.19% 24.82% 13.13% -24.98% 35.18% 1.30% -
  Horiz. % 158.41% 145.07% 116.22% 102.73% 136.94% 101.30% 100.00%
NOSH 520,000 463,167 451,451 443,378 437,187 437,200 431,595 13.24%
  QoQ % 12.27% 2.60% 1.82% 1.42% -0.00% 1.30% -
  Horiz. % 120.48% 107.32% 104.60% 102.73% 101.30% 101.30% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -2.61 % 92.58 % 58.13 % -279.63 % 102.08 % -105.72 % -104.86 % -91.49%
  QoQ % -102.82% 59.26% 120.79% -373.93% 196.56% -0.82% -
  Horiz. % 2.49% -88.29% -55.44% 266.67% -97.35% 100.82% 100.00%
ROE -0.17 % 4.29 % 2.54 % -16.44 % 0.74 % -3.70 % -3.48 % -86.66%
  QoQ % -103.96% 68.90% 115.45% -2,321.62% 120.00% -6.32% -
  Horiz. % 4.89% -123.28% -72.99% 472.41% -21.26% 106.32% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.60 3.38 2.62 3.18 0.53 1.89 1.79 87.72%
  QoQ % 36.09% 29.01% -17.61% 500.00% -71.96% 5.59% -
  Horiz. % 256.98% 188.83% 146.37% 177.65% 29.61% 105.59% 100.00%
EPS -0.12 3.17 1.55 -8.88 0.54 -2.00 -1.88 -84.06%
  QoQ % -103.79% 104.52% 117.45% -1,744.44% 127.00% -6.38% -
  Horiz. % 6.38% -168.62% -82.45% 472.34% -28.72% 106.38% 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 0.7100 0.7300 0.6000 0.5400 0.7300 0.5400 0.5400 20.04%
  QoQ % -2.74% 21.67% 11.11% -26.03% 35.19% 0.00% -
  Horiz. % 131.48% 135.19% 111.11% 100.00% 135.19% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.51 0.99 0.75 0.89 0.15 0.52 0.49 111.91%
  QoQ % 52.53% 32.00% -15.73% 493.33% -71.15% 6.12% -
  Horiz. % 308.16% 202.04% 153.06% 181.63% 30.61% 106.12% 100.00%
EPS -0.04 0.91 0.43 -2.48 0.15 -0.55 -0.51 -81.71%
  QoQ % -104.40% 111.63% 117.34% -1,753.33% 127.27% -7.84% -
  Horiz. % 7.84% -178.43% -84.31% 486.27% -29.41% 107.84% 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 0.2325 0.2129 0.1705 0.1507 0.2009 0.1486 0.1467 35.97%
  QoQ % 9.21% 24.87% 13.14% -24.99% 35.20% 1.30% -
  Horiz. % 158.49% 145.13% 116.22% 102.73% 136.95% 101.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.8800 1.7500 1.8600 1.4400 1.4900 1.4100 1.7600 -
P/RPS 40.87 51.77 70.94 45.35 281.63 74.53 98.17 -44.27%
  QoQ % -21.05% -27.02% 56.43% -83.90% 277.87% -24.08% -
  Horiz. % 41.63% 52.74% 72.26% 46.20% 286.88% 75.92% 100.00%
P/EPS -1,566.67 55.92 122.05 -16.22 275.90 -70.50 -93.62 555.37%
  QoQ % -2,901.63% -54.18% 852.47% -105.88% 491.35% 24.70% -
  Horiz. % 1,673.44% -59.73% -130.37% 17.33% -294.70% 75.30% 100.00%
EY -0.06 1.79 0.82 -6.17 0.36 -1.42 -1.07 -85.38%
  QoQ % -103.35% 118.29% 113.29% -1,813.89% 125.35% -32.71% -
  Horiz. % 5.61% -167.29% -76.64% 576.64% -33.64% 132.71% 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 2.65 2.40 3.10 2.67 2.04 2.61 3.26 -12.91%
  QoQ % 10.42% -22.58% 16.10% 30.88% -21.84% -19.94% -
  Horiz. % 81.29% 73.62% 95.09% 81.90% 62.58% 80.06% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 20/11/13 21/08/13 23/05/13 25/02/13 23/11/12 -
Price 1.6200 2.1100 1.9500 1.5000 1.5300 1.4900 1.5700 -
P/RPS 35.22 62.42 74.38 47.23 289.19 78.76 87.57 -45.54%
  QoQ % -43.58% -16.08% 57.48% -83.67% 267.18% -10.06% -
  Horiz. % 40.22% 71.28% 84.94% 53.93% 330.24% 89.94% 100.00%
P/EPS -1,350.00 67.42 127.96 -16.89 283.31 -74.50 -83.51 540.42%
  QoQ % -2,102.37% -47.31% 857.61% -105.96% 480.28% 10.79% -
  Horiz. % 1,616.57% -80.73% -153.23% 20.23% -339.25% 89.21% 100.00%
EY -0.07 1.48 0.78 -5.92 0.35 -1.34 -1.20 -84.98%
  QoQ % -104.73% 89.74% 113.18% -1,791.43% 126.12% -11.67% -
  Horiz. % 5.83% -123.33% -65.00% 493.33% -29.17% 111.67% 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 2.28 2.89 3.25 2.78 2.10 2.76 2.91 -15.02%
  QoQ % -21.11% -11.08% 16.91% 32.38% -23.91% -5.15% -
  Horiz. % 78.35% 99.31% 111.68% 95.53% 72.16% 94.85% 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.
 


 

1930 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.780.00 
 KOTRA 1.780.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.0750.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.2150.00 
 3A 0.8550.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers