Highlights

[HIBISCS] QoQ Annualized Quarter Result on 2014-09-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -106.94%    YoY -     -639.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 7,098 8,356 4,550 8,684 16,976 23,920 15,657 -41.07%
  QoQ % -15.06% 83.65% -47.60% -48.85% -29.03% 52.78% -
  Horiz. % 45.33% 53.37% 29.06% 55.46% 108.42% 152.78% 100.00%
PBT -65,874 -42,156 -20,600 -39,864 -19,876 -584 13,405 -
  QoQ % -56.26% -104.64% 48.32% -100.56% -3,303.42% -104.36% -
  Horiz. % -491.41% -314.48% -153.67% -297.38% -148.27% -4.36% 100.00%
Tax 624 854 665 2,756 1,944 -40 1,091 -31.17%
  QoQ % -26.99% 28.52% -75.87% 41.77% 4,960.00% -103.67% -
  Horiz. % 57.20% 78.34% 60.95% 252.61% 178.19% -3.67% 100.00%
NP -65,250 -41,301 -19,935 -37,108 -17,932 -624 14,496 -
  QoQ % -57.99% -107.18% 46.28% -106.94% -2,773.72% -104.30% -
  Horiz. % -450.12% -284.92% -137.52% -255.99% -123.70% -4.30% 100.00%
NP to SH -65,250 41,301 -19,935 -37,108 -17,932 -624 14,496 -
  QoQ % -257.99% 307.18% 46.28% -106.94% -2,773.72% -104.30% -
  Horiz. % -450.12% 284.92% -137.52% -255.99% -123.70% -4.30% 100.00%
Tax Rate - % - % - % - % - % - % -8.14 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 72,348 49,657 24,485 45,792 34,908 24,544 1,161 1,483.74%
  QoQ % 45.69% 102.81% -46.53% 31.18% 42.23% 2,014.04% -
  Horiz. % 6,231.52% 4,277.12% 2,108.96% 3,944.19% 3,006.72% 2,114.04% 100.00%
Net Worth 506,739 520,632 382,104 357,337 357,572 369,199 338,112 31.06%
  QoQ % -2.67% 36.25% 6.93% -0.07% -3.15% 9.19% -
  Horiz. % 149.87% 153.98% 113.01% 105.69% 105.76% 109.19% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 506,739 520,632 382,104 357,337 357,572 369,199 338,112 31.06%
  QoQ % -2.67% 36.25% 6.93% -0.07% -3.15% 9.19% -
  Horiz. % 149.87% 153.98% 113.01% 105.69% 105.76% 109.19% 100.00%
NOSH 921,344 897,642 694,735 626,907 533,690 520,000 463,167 58.37%
  QoQ % 2.64% 29.21% 10.82% 17.47% 2.63% 12.27% -
  Horiz. % 198.92% 193.80% 150.00% 135.35% 115.23% 112.27% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -919.27 % -494.27 % -438.13 % -427.31 % -105.63 % -2.61 % 92.58 % -
  QoQ % -85.99% -12.81% -2.53% -304.53% -3,947.13% -102.82% -
  Horiz. % -992.95% -533.88% -473.24% -461.56% -114.10% -2.82% 100.00%
ROE -12.88 % 7.93 % -5.22 % -10.38 % -5.01 % -0.17 % 4.29 % -
  QoQ % -262.42% 251.92% 49.71% -107.19% -2,847.06% -103.96% -
  Horiz. % -300.23% 184.85% -121.68% -241.96% -116.78% -3.96% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.77 0.93 0.65 1.39 3.18 4.60 3.38 -62.80%
  QoQ % -17.20% 43.08% -53.24% -56.29% -30.87% 36.09% -
  Horiz. % 22.78% 27.51% 19.23% 41.12% 94.08% 136.09% 100.00%
EPS -7.40 -4.76 -2.87 -4.56 -3.36 -0.12 3.17 -
  QoQ % -55.46% -65.85% 37.06% -35.71% -2,700.00% -103.79% -
  Horiz. % -233.44% -150.16% -90.54% -143.85% -105.99% -3.79% 100.00%
DPS 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 0.5500 0.5800 0.5500 0.5700 0.6700 0.7100 0.7300 -17.24%
  QoQ % -5.17% 5.45% -3.51% -14.93% -5.63% -2.74% -
  Horiz. % 75.34% 79.45% 75.34% 78.08% 91.78% 97.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.45 0.53 0.29 0.55 1.07 1.51 0.99 -40.97%
  QoQ % -15.09% 82.76% -47.27% -48.60% -29.14% 52.53% -
  Horiz. % 45.45% 53.54% 29.29% 55.56% 108.08% 152.53% 100.00%
EPS -4.11 2.60 -1.26 -2.34 -1.13 -0.04 0.91 -
  QoQ % -258.08% 306.35% 46.15% -107.08% -2,725.00% -104.40% -
  Horiz. % -451.65% 285.71% -138.46% -257.14% -124.18% -4.40% 100.00%
DPS 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 0.3191 0.3278 0.2406 0.2250 0.2251 0.2325 0.2129 31.07%
  QoQ % -2.65% 36.24% 6.93% -0.04% -3.18% 9.21% -
  Horiz. % 149.88% 153.97% 113.01% 105.68% 105.73% 109.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.7450 0.7650 0.8500 1.4500 1.6100 1.8800 1.7500 -
P/RPS 96.70 82.18 129.79 104.68 50.62 40.87 51.77 51.84%
  QoQ % 17.67% -36.68% 23.99% 106.80% 23.86% -21.05% -
  Horiz. % 186.79% 158.74% 250.71% 202.20% 97.78% 78.95% 100.00%
P/EPS -10.52 16.63 -29.62 -24.50 -47.92 -1,566.67 55.92 -
  QoQ % -163.26% 156.14% -20.90% 48.87% 96.94% -2,901.63% -
  Horiz. % -18.81% 29.74% -52.97% -43.81% -85.69% -2,801.63% 100.00%
EY -9.51 6.01 -3.38 -4.08 -2.09 -0.06 1.79 -
  QoQ % -258.24% 277.81% 17.16% -95.22% -3,383.33% -103.35% -
  Horiz. % -531.28% 335.75% -188.83% -227.93% -116.76% -3.35% 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 1.35 1.32 1.55 2.54 2.40 2.65 2.40 -31.93%
  QoQ % 2.27% -14.84% -38.98% 5.83% -9.43% 10.42% -
  Horiz. % 56.25% 55.00% 64.58% 105.83% 100.00% 110.42% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 27/02/15 27/11/14 26/08/14 26/05/14 24/02/14 -
Price 0.6250 0.7150 0.9200 1.0600 1.5500 1.6200 2.1100 -
P/RPS 81.13 76.81 140.47 76.52 48.73 35.22 62.42 19.16%
  QoQ % 5.62% -45.32% 83.57% 57.03% 38.36% -43.58% -
  Horiz. % 129.97% 123.05% 225.04% 122.59% 78.07% 56.42% 100.00%
P/EPS -8.83 15.54 -32.06 -17.91 -46.13 -1,350.00 67.42 -
  QoQ % -156.82% 148.47% -79.01% 61.17% 96.58% -2,102.37% -
  Horiz. % -13.10% 23.05% -47.55% -26.56% -68.42% -2,002.37% 100.00%
EY -11.33 6.44 -3.12 -5.58 -2.17 -0.07 1.48 -
  QoQ % -275.93% 306.41% 44.09% -157.14% -3,000.00% -104.73% -
  Horiz. % -765.54% 435.14% -210.81% -377.03% -146.62% -4.73% 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 1.14 1.23 1.67 1.86 2.31 2.28 2.89 -46.31%
  QoQ % -7.32% -26.35% -10.22% -19.48% 1.32% -21.11% -
  Horiz. % 39.45% 42.56% 57.79% 64.36% 79.93% 78.89% 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.
 


 

120  74  379  1607 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 DYNACIA 0.095+0.005 
 JAG 0.06+0.01 
 DAYANG 1.39+0.01 
 PERDANA 0.395+0.005 
 ARMADA 0.190.00 
 DESTINI 0.34-0.005 
 VELESTO 0.2850.00 
 SAPNRG-WA 0.14+0.01 
 REDTONE 0.315+0.055 
Partners & Brokers