Highlights

[HIBISCS] QoQ Annualized Quarter Result on 2012-09-30 [#2]


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 14,080 2,313 8,270 7,738 7,996 7,961 6,384 69.52%
  QoQ % 508.73% -72.03% 6.88% -3.23% 0.44% 24.70% -
  Horiz. % 220.55% 36.23% 129.55% 121.21% 125.25% 124.70% 100.00%
PBT -40,532 2,675 -8,806 -8,186 -4,836 -4,358 -5,109 298.26%
  QoQ % -1,615.21% 130.37% -7.58% -69.27% -10.97% 14.71% -
  Horiz. % 793.29% -52.36% 172.36% 160.22% 94.65% 85.29% 100.00%
Tax 1,160 -314 62 72 64 -526 -461 -
  QoQ % 469.43% -601.07% -12.96% 12.50% 112.17% -14.02% -
  Horiz. % -251.45% 68.06% -13.58% -15.61% -13.87% 114.02% 100.00%
NP -39,372 2,361 -8,744 -8,114 -4,772 -4,884 -5,570 268.73%
  QoQ % -1,767.60% 127.00% -7.76% -70.03% 2.29% 12.33% -
  Horiz. % 706.77% -42.38% 156.97% 145.66% 85.66% 87.67% 100.00%
NP to SH -39,372 2,361 -8,744 -8,114 -4,772 -4,884 -5,570 268.73%
  QoQ % -1,767.60% 127.00% -7.76% -70.03% 2.29% 12.33% -
  Horiz. % 706.77% -42.38% 156.97% 145.66% 85.66% 87.67% 100.00%
Tax Rate - % 11.74 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 53,452 -48 17,014 15,852 12,768 12,845 11,954 171.65%
  QoQ % 111,458.34% -100.28% 7.33% 24.15% -0.60% 7.45% -
  Horiz. % 447.12% -0.40% 142.33% 132.60% 106.80% 107.45% 100.00%
Net Worth 239,424 319,146 236,088 233,061 242,860 9,116,800 - -
  QoQ % -24.98% 35.18% 1.30% -4.03% -97.34% 0.00% -
  Horiz. % 2.63% 3.50% 2.59% 2.56% 2.66% 100.00% -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 239,424 319,146 236,088 233,061 242,860 9,116,800 - -
  QoQ % -24.98% 35.18% 1.30% -4.03% -97.34% 0.00% -
  Horiz. % 2.63% 3.50% 2.59% 2.56% 2.66% 100.00% -
NOSH 443,378 437,187 437,200 431,595 426,071 16,280,000 267,820 39.99%
  QoQ % 1.42% -0.00% 1.30% 1.30% -97.38% 5,978.70% -
  Horiz. % 165.55% 163.24% 163.24% 161.15% 159.09% 6,078.70% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -279.63 % 102.08 % -105.72 % -104.86 % -59.68 % -61.35 % -87.26 % 117.51%
  QoQ % -373.93% 196.56% -0.82% -75.70% 2.72% 29.69% -
  Horiz. % 320.46% -116.98% 121.16% 120.17% 68.39% 70.31% 100.00%
ROE -16.44 % 0.74 % -3.70 % -3.48 % -1.96 % -0.05 % - % -
  QoQ % -2,321.62% 120.00% -6.32% -77.55% -3,820.00% 0.00% -
  Horiz. % 32,880.00% -1,480.00% 7,400.00% 6,960.00% 3,920.00% 100.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.18 0.53 1.89 1.79 1.88 0.05 2.38 21.33%
  QoQ % 500.00% -71.96% 5.59% -4.79% 3,660.00% -97.90% -
  Horiz. % 133.61% 22.27% 79.41% 75.21% 78.99% 2.10% 100.00%
EPS -8.88 0.54 -2.00 -1.88 1.12 -0.03 -2.08 163.40%
  QoQ % -1,744.44% 127.00% -6.38% -267.86% 3,833.33% 98.56% -
  Horiz. % 426.92% -25.96% 96.15% 90.38% -53.85% 1.44% 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 0.5400 0.7300 0.5400 0.5400 0.5700 0.5600 - -
  QoQ % -26.03% 35.19% 0.00% -5.26% 1.79% 0.00% -
  Horiz. % 96.43% 130.36% 96.43% 96.43% 101.79% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.89 0.15 0.52 0.49 0.50 0.50 0.40 70.52%
  QoQ % 493.33% -71.15% 6.12% -2.00% 0.00% 25.00% -
  Horiz. % 222.50% 37.50% 130.00% 122.50% 125.00% 125.00% 100.00%
EPS -2.48 0.15 -0.55 -0.51 -0.30 -0.31 -0.35 269.35%
  QoQ % -1,753.33% 127.27% -7.84% -70.00% 3.23% 11.43% -
  Horiz. % 708.57% -42.86% 157.14% 145.71% 85.71% 88.57% 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 0.1507 0.2009 0.1486 0.1467 0.1529 5.7402 - -
  QoQ % -24.99% 35.20% 1.30% -4.05% -97.34% 0.00% -
  Horiz. % 2.63% 3.50% 2.59% 2.56% 2.66% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.4400 1.4900 1.4100 1.7600 1.5100 1.6500 0.9400 -
P/RPS 45.35 281.63 74.53 98.17 80.46 3,374.20 39.43 9.78%
  QoQ % -83.90% 277.87% -24.08% 22.01% -97.62% 8,457.44% -
  Horiz. % 115.01% 714.25% 189.02% 248.97% 204.06% 8,557.44% 100.00%
P/EPS -16.22 275.90 -70.50 -93.62 -134.82 -5,500.00 -45.19 -49.53%
  QoQ % -105.88% 491.35% 24.70% 30.56% 97.55% -12,070.83% -
  Horiz. % 35.89% -610.53% 156.01% 207.17% 298.34% 12,170.83% 100.00%
EY -6.17 0.36 -1.42 -1.07 -0.74 -0.02 -2.21 98.40%
  QoQ % -1,813.89% 125.35% -32.71% -44.59% -3,600.00% 99.10% -
  Horiz. % 279.19% -16.29% 64.25% 48.42% 33.48% 0.90% 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 2.67 2.04 2.61 3.26 2.65 2.95 0.00 -
  QoQ % 30.88% -21.84% -19.94% 23.02% -10.17% 0.00% -
  Horiz. % 90.51% 69.15% 88.47% 110.51% 89.83% 100.00% -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 23/05/13 25/02/13 23/11/12 27/08/12 30/05/12 - -
Price 1.5000 1.5300 1.4900 1.5700 1.7000 1.4900 0.0000 -
P/RPS 47.23 289.19 78.76 87.57 90.59 3,047.00 0.00 -
  QoQ % -83.67% 267.18% -10.06% -3.33% -97.03% 0.00% -
  Horiz. % 1.55% 9.49% 2.58% 2.87% 2.97% 100.00% -
P/EPS -16.89 283.31 -74.50 -83.51 -151.79 -4,966.67 0.00 -
  QoQ % -105.96% 480.28% 10.79% 44.98% 96.94% 0.00% -
  Horiz. % 0.34% -5.70% 1.50% 1.68% 3.06% 100.00% -
EY -5.92 0.35 -1.34 -1.20 -0.66 -0.02 0.00 -
  QoQ % -1,791.43% 126.12% -11.67% -81.82% -3,200.00% 0.00% -
  Horiz. % 29,600.00% -1,750.00% 6,700.00% 6,000.00% 3,300.00% 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 2.78 2.10 2.76 2.91 2.98 2.66 0.00 -
  QoQ % 32.38% -23.91% -5.15% -2.35% 12.03% 0.00% -
  Horiz. % 104.51% 78.95% 103.76% 109.40% 112.03% 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.
 


 

172  328  483  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.295-0.01 
 SAPNRG 0.30-0.01 
 BARAKAH 0.045-0.025 
 DAYANG 0.955-0.175 
 ARMADA 0.185-0.005 
 LAMBO 0.0650.00 
 HSI-H6Q 0.56+0.035 
 EKOVEST 0.79-0.005 
 EKOVEST-WB 0.310.00 
 VC-PA 0.06-0.01 
Partners & Brokers