Highlights

[HIBISCS] QoQ Annualized Quarter Result on 2015-12-31 [#2]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -1,778.43%    YoY -     -1,499.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 218,980 81,694 43,969 2,400 980 7,098 8,356 777.04%
  QoQ % 168.05% 85.80% 1,732.06% 144.90% -86.19% -15.06% -
  Horiz. % 2,620.63% 977.67% 526.20% 28.72% 11.73% 84.94% 100.00%
PBT 29,924 -56,321 -106,078 -318,796 19,036 -65,874 -42,156 -
  QoQ % 153.13% 46.91% 66.73% -1,774.70% 128.90% -56.26% -
  Horiz. % -70.98% 133.60% 251.63% 756.23% -45.16% 156.26% 100.00%
Tax 291,208 -3,639 862 -38 -40 624 854 4,726.79%
  QoQ % 8,102.42% -521.83% 2,370.17% 5.00% -106.41% -26.99% -
  Horiz. % 34,072.69% -425.78% 100.94% -4.45% -4.68% 73.01% 100.00%
NP 321,132 -59,960 -105,216 -318,834 18,996 -65,250 -41,301 -
  QoQ % 635.58% 43.01% 67.00% -1,778.43% 129.11% -57.99% -
  Horiz. % -777.53% 145.18% 254.75% 771.97% -45.99% 157.99% 100.00%
NP to SH 321,132 -59,960 -105,216 -318,834 18,996 -65,250 41,301 291.01%
  QoQ % 635.58% 43.01% 67.00% -1,778.43% 129.11% -257.99% -
  Horiz. % 777.53% -145.18% -254.75% -771.97% 45.99% -157.99% 100.00%
Tax Rate -973.16 % - % - % - % 0.21 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -463,409.53% 0.00% 0.00% 0.00% 100.00% - -
Total Cost -102,152 141,654 149,185 321,234 -18,016 72,348 49,657 -
  QoQ % -172.11% -5.05% -53.56% 1,883.05% -124.90% 45.69% -
  Horiz. % -205.71% 285.26% 300.43% 646.90% -36.28% 145.69% 100.00%
Net Worth 679,213 477,557 470,810 423,666 600,893 506,739 520,632 19.34%
  QoQ % 42.23% 1.43% 11.13% -29.49% 18.58% -2.67% -
  Horiz. % 130.46% 91.73% 90.43% 81.38% 115.42% 97.33% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 679,213 477,557 470,810 423,666 600,893 506,739 520,632 19.34%
  QoQ % 42.23% 1.43% 11.13% -29.49% 18.58% -2.67% -
  Horiz. % 130.46% 91.73% 90.43% 81.38% 115.42% 97.33% 100.00%
NOSH 1,358,426 1,061,238 1,023,501 985,271 969,183 921,344 897,642 31.71%
  QoQ % 28.00% 3.69% 3.88% 1.66% 5.19% 2.64% -
  Horiz. % 151.33% 118.23% 114.02% 109.76% 107.97% 102.64% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 146.65 % -73.40 % -239.29 % -13,284.75 % 1,938.37 % -919.27 % -494.27 % -
  QoQ % 299.80% 69.33% 98.20% -785.36% 310.86% -85.99% -
  Horiz. % -29.67% 14.85% 48.41% 2,687.75% -392.17% 185.99% 100.00%
ROE 47.28 % -12.56 % -22.35 % -75.26 % 3.16 % -12.88 % 7.93 % 227.74%
  QoQ % 476.43% 43.80% 70.30% -2,481.65% 124.53% -262.42% -
  Horiz. % 596.22% -158.39% -281.84% -949.05% 39.85% -162.42% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 16.12 7.70 4.30 0.24 0.10 0.77 0.93 566.29%
  QoQ % 109.35% 79.07% 1,691.67% 140.00% -87.01% -17.20% -
  Horiz. % 1,733.33% 827.96% 462.37% 25.81% 10.75% 82.80% 100.00%
EPS 23.64 -5.66 -10.28 -32.36 1.96 -7.40 -4.76 -
  QoQ % 517.67% 44.94% 68.23% -1,751.02% 126.49% -55.46% -
  Horiz. % -496.64% 118.91% 215.97% 679.83% -41.18% 155.46% 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 0.5000 0.4500 0.4600 0.4300 0.6200 0.5500 0.5800 -9.40%
  QoQ % 11.11% -2.17% 6.98% -30.65% 12.73% -5.17% -
  Horiz. % 86.21% 77.59% 79.31% 74.14% 106.90% 94.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.79 5.14 2.77 0.15 0.06 0.45 0.53 772.87%
  QoQ % 168.29% 85.56% 1,746.67% 150.00% -86.67% -15.09% -
  Horiz. % 2,601.89% 969.81% 522.64% 28.30% 11.32% 84.91% 100.00%
EPS 20.22 -3.78 -6.62 -20.07 1.20 -4.11 2.60 291.07%
  QoQ % 634.92% 42.90% 67.02% -1,772.50% 129.20% -258.08% -
  Horiz. % 777.69% -145.38% -254.62% -771.92% 46.15% -158.08% 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 0.4277 0.3007 0.2964 0.2668 0.3783 0.3191 0.3278 19.35%
  QoQ % 42.23% 1.45% 11.09% -29.47% 18.55% -2.65% -
  Horiz. % 130.48% 91.73% 90.42% 81.39% 115.41% 97.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.1950 0.1800 0.1950 0.2300 0.6750 0.7450 0.7650 -
P/RPS 1.21 2.34 4.54 94.42 667.55 96.70 82.18 -93.95%
  QoQ % -48.29% -48.46% -95.19% -85.86% 590.33% 17.67% -
  Horiz. % 1.47% 2.85% 5.52% 114.89% 812.30% 117.67% 100.00%
P/EPS 0.82 -3.19 -1.90 -0.71 34.44 -10.52 16.63 -86.48%
  QoQ % 125.71% -67.89% -167.61% -102.06% 427.38% -163.26% -
  Horiz. % 4.93% -19.18% -11.43% -4.27% 207.10% -63.26% 100.00%
EY 121.23 -31.39 -52.72 -140.70 2.90 -9.51 6.01 636.97%
  QoQ % 486.21% 40.46% 62.53% -4,951.72% 130.49% -258.24% -
  Horiz. % 2,017.14% -522.30% -877.20% -2,341.10% 48.25% -158.24% 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 0.39 0.40 0.42 0.53 1.09 1.35 1.32 -55.54%
  QoQ % -2.50% -4.76% -20.75% -51.38% -19.26% 2.27% -
  Horiz. % 29.55% 30.30% 31.82% 40.15% 82.58% 102.27% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 24/08/16 31/05/16 29/02/16 30/11/15 26/08/15 28/05/15 -
Price 0.3000 0.2000 0.1850 0.1800 0.2350 0.6250 0.7150 -
P/RPS 1.86 2.60 4.31 73.90 232.41 81.13 76.81 -91.57%
  QoQ % -28.46% -39.68% -94.17% -68.20% 186.47% 5.62% -
  Horiz. % 2.42% 3.38% 5.61% 96.21% 302.58% 105.62% 100.00%
P/EPS 1.27 -3.54 -1.80 -0.56 11.99 -8.83 15.54 -81.08%
  QoQ % 135.88% -96.67% -221.43% -104.67% 235.79% -156.82% -
  Horiz. % 8.17% -22.78% -11.58% -3.60% 77.16% -56.82% 100.00%
EY 78.80 -28.25 -55.57 -179.78 8.34 -11.33 6.44 428.58%
  QoQ % 378.94% 49.16% 69.09% -2,255.64% 173.61% -275.93% -
  Horiz. % 1,223.60% -438.66% -862.89% -2,791.61% 129.50% -175.93% 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 0.60 0.44 0.40 0.42 0.38 1.14 1.23 -37.95%
  QoQ % 36.36% 10.00% -4.76% 10.53% -66.67% -7.32% -
  Horiz. % 48.78% 35.77% 32.52% 34.15% 30.89% 92.68% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers