Highlights

[HIBISCS] QoQ Annualized Quarter Result on 2015-09-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     129.11%    YoY -     151.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 81,694 43,969 2,400 980 7,098 8,356 4,550 586.88%
  QoQ % 85.80% 1,732.06% 144.90% -86.19% -15.06% 83.65% -
  Horiz. % 1,795.47% 966.36% 52.75% 21.54% 156.00% 183.65% 100.00%
PBT -56,321 -106,078 -318,796 19,036 -65,874 -42,156 -20,600 95.64%
  QoQ % 46.91% 66.73% -1,774.70% 128.90% -56.26% -104.64% -
  Horiz. % 273.40% 514.95% 1,547.55% -92.41% 319.78% 204.64% 100.00%
Tax -3,639 862 -38 -40 624 854 665 -
  QoQ % -521.83% 2,370.17% 5.00% -106.41% -26.99% 28.52% -
  Horiz. % -547.22% 129.72% -5.71% -6.02% 93.83% 128.52% 100.00%
NP -59,960 -105,216 -318,834 18,996 -65,250 -41,301 -19,935 108.51%
  QoQ % 43.01% 67.00% -1,778.43% 129.11% -57.99% -107.18% -
  Horiz. % 300.78% 527.80% 1,599.37% -95.29% 327.31% 207.18% 100.00%
NP to SH -59,960 -105,216 -318,834 18,996 -65,250 41,301 -19,935 108.51%
  QoQ % 43.01% 67.00% -1,778.43% 129.11% -257.99% 307.18% -
  Horiz. % 300.78% 527.80% 1,599.37% -95.29% 327.31% -207.18% 100.00%
Tax Rate - % - % - % 0.21 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 141,654 149,185 321,234 -18,016 72,348 49,657 24,485 222.61%
  QoQ % -5.05% -53.56% 1,883.05% -124.90% 45.69% 102.81% -
  Horiz. % 578.53% 609.29% 1,311.96% -73.58% 295.48% 202.81% 100.00%
Net Worth 477,557 470,810 423,666 600,893 506,739 520,632 382,104 16.04%
  QoQ % 1.43% 11.13% -29.49% 18.58% -2.67% 36.25% -
  Horiz. % 124.98% 123.22% 110.88% 157.26% 132.62% 136.25% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 477,557 470,810 423,666 600,893 506,739 520,632 382,104 16.04%
  QoQ % 1.43% 11.13% -29.49% 18.58% -2.67% 36.25% -
  Horiz. % 124.98% 123.22% 110.88% 157.26% 132.62% 136.25% 100.00%
NOSH 1,061,238 1,023,501 985,271 969,183 921,344 897,642 694,735 32.67%
  QoQ % 3.69% 3.88% 1.66% 5.19% 2.64% 29.21% -
  Horiz. % 152.75% 147.32% 141.82% 139.50% 132.62% 129.21% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -73.40 % -239.29 % -13,284.75 % 1,938.37 % -919.27 % -494.27 % -438.13 % -69.64%
  QoQ % 69.33% 98.20% -785.36% 310.86% -85.99% -12.81% -
  Horiz. % 16.75% 54.62% 3,032.15% -442.42% 209.82% 112.81% 100.00%
ROE -12.56 % -22.35 % -75.26 % 3.16 % -12.88 % 7.93 % -5.22 % 79.66%
  QoQ % 43.80% 70.30% -2,481.65% 124.53% -262.42% 251.92% -
  Horiz. % 240.61% 428.16% 1,441.76% -60.54% 246.74% -151.92% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.70 4.30 0.24 0.10 0.77 0.93 0.65 420.44%
  QoQ % 79.07% 1,691.67% 140.00% -87.01% -17.20% 43.08% -
  Horiz. % 1,184.62% 661.54% 36.92% 15.38% 118.46% 143.08% 100.00%
EPS -5.66 -10.28 -32.36 1.96 -7.40 -4.76 -2.87 57.33%
  QoQ % 44.94% 68.23% -1,751.02% 126.49% -55.46% -65.85% -
  Horiz. % 197.21% 358.19% 1,127.53% -68.29% 257.84% 165.85% 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 0.4500 0.4600 0.4300 0.6200 0.5500 0.5800 0.5500 -12.53%
  QoQ % -2.17% 6.98% -30.65% 12.73% -5.17% 5.45% -
  Horiz. % 81.82% 83.64% 78.18% 112.73% 100.00% 105.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 5.14 2.77 0.15 0.06 0.45 0.53 0.29 580.99%
  QoQ % 85.56% 1,746.67% 150.00% -86.67% -15.09% 82.76% -
  Horiz. % 1,772.41% 955.17% 51.72% 20.69% 155.17% 182.76% 100.00%
EPS -3.78 -6.62 -20.07 1.20 -4.11 2.60 -1.26 108.15%
  QoQ % 42.90% 67.02% -1,772.50% 129.20% -258.08% 306.35% -
  Horiz. % 300.00% 525.40% 1,592.86% -95.24% 326.19% -206.35% 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 0.3007 0.2964 0.2668 0.3783 0.3191 0.3278 0.2406 16.04%
  QoQ % 1.45% 11.09% -29.47% 18.55% -2.65% 36.24% -
  Horiz. % 124.98% 123.19% 110.89% 157.23% 132.63% 136.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.1800 0.1950 0.2300 0.6750 0.7450 0.7650 0.8500 -
P/RPS 2.34 4.54 94.42 667.55 96.70 82.18 129.79 -93.14%
  QoQ % -48.46% -95.19% -85.86% 590.33% 17.67% -36.68% -
  Horiz. % 1.80% 3.50% 72.75% 514.33% 74.50% 63.32% 100.00%
P/EPS -3.19 -1.90 -0.71 34.44 -10.52 16.63 -29.62 -77.39%
  QoQ % -67.89% -167.61% -102.06% 427.38% -163.26% 156.14% -
  Horiz. % 10.77% 6.41% 2.40% -116.27% 35.52% -56.14% 100.00%
EY -31.39 -52.72 -140.70 2.90 -9.51 6.01 -3.38 342.42%
  QoQ % 40.46% 62.53% -4,951.72% 130.49% -258.24% 277.81% -
  Horiz. % 928.70% 1,559.76% 4,162.72% -85.80% 281.36% -177.81% 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 0.40 0.42 0.53 1.09 1.35 1.32 1.55 -59.50%
  QoQ % -4.76% -20.75% -51.38% -19.26% 2.27% -14.84% -
  Horiz. % 25.81% 27.10% 34.19% 70.32% 87.10% 85.16% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 31/05/16 29/02/16 30/11/15 26/08/15 28/05/15 27/02/15 -
Price 0.2000 0.1850 0.1800 0.2350 0.6250 0.7150 0.9200 -
P/RPS 2.60 4.31 73.90 232.41 81.13 76.81 140.47 -93.02%
  QoQ % -39.68% -94.17% -68.20% 186.47% 5.62% -45.32% -
  Horiz. % 1.85% 3.07% 52.61% 165.45% 57.76% 54.68% 100.00%
P/EPS -3.54 -1.80 -0.56 11.99 -8.83 15.54 -32.06 -77.02%
  QoQ % -96.67% -221.43% -104.67% 235.79% -156.82% 148.47% -
  Horiz. % 11.04% 5.61% 1.75% -37.40% 27.54% -48.47% 100.00%
EY -28.25 -55.57 -179.78 8.34 -11.33 6.44 -3.12 335.00%
  QoQ % 49.16% 69.09% -2,255.64% 173.61% -275.93% 306.41% -
  Horiz. % 905.45% 1,781.09% 5,762.18% -267.31% 363.14% -206.41% 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 0.44 0.40 0.42 0.38 1.14 1.23 1.67 -58.94%
  QoQ % 10.00% -4.76% 10.53% -66.67% -7.32% -26.35% -
  Horiz. % 26.35% 23.95% 25.15% 22.75% 68.26% 73.65% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

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