Highlights

[HIBISCS] QoQ Annualized Quarter Result on 2012-03-31 [#4]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     12.33%    YoY -     -309.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 8,270 7,738 7,996 7,961 6,384 4,584 372 683.28%
  QoQ % 6.88% -3.23% 0.44% 24.70% 39.27% 1,132.26% -
  Horiz. % 2,223.30% 2,080.11% 2,149.46% 2,140.05% 1,716.13% 1,232.26% 100.00%
PBT -8,806 -8,186 -4,836 -4,358 -5,109 -2,354 -2,580 125.86%
  QoQ % -7.58% -69.27% -10.97% 14.71% -117.05% 8.76% -
  Horiz. % 341.34% 317.29% 187.44% 168.91% 198.04% 91.24% 100.00%
Tax 62 72 64 -526 -461 -194 0 -
  QoQ % -12.96% 12.50% 112.17% -14.02% -137.80% 0.00% -
  Horiz. % -32.30% -37.11% -32.99% 271.13% 237.80% 100.00% -
NP -8,744 -8,114 -4,772 -4,884 -5,570 -2,548 -2,580 124.80%
  QoQ % -7.76% -70.03% 2.29% 12.33% -118.63% 1.24% -
  Horiz. % 338.91% 314.50% 184.96% 189.30% 215.92% 98.76% 100.00%
NP to SH -8,744 -8,114 -4,772 -4,884 -5,570 -2,548 -2,580 124.80%
  QoQ % -7.76% -70.03% 2.29% 12.33% -118.63% 1.24% -
  Horiz. % 338.91% 314.50% 184.96% 189.30% 215.92% 98.76% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 17,014 15,852 12,768 12,845 11,954 7,132 2,952 219.77%
  QoQ % 7.33% 24.15% -0.60% 7.45% 67.62% 141.60% -
  Horiz. % 576.38% 536.99% 432.52% 435.13% 404.97% 241.60% 100.00%
Net Worth 236,088 233,061 242,860 9,116,800 - 7,261,800 - -
  QoQ % 1.30% -4.03% -97.34% 0.00% 0.00% 0.00% -
  Horiz. % 3.25% 3.21% 3.34% 125.54% 0.00% 100.00% -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 236,088 233,061 242,860 9,116,800 - 7,261,800 - -
  QoQ % 1.30% -4.03% -97.34% 0.00% 0.00% 0.00% -
  Horiz. % 3.25% 3.21% 3.34% 125.54% 0.00% 100.00% -
NOSH 437,200 431,595 426,071 16,280,000 267,820 12,740,000 52,439 308.53%
  QoQ % 1.30% 1.30% -97.38% 5,978.70% -97.90% 24,194.88% -
  Horiz. % 833.73% 823.04% 812.51% 31,045.58% 510.73% 24,294.88% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -105.72 % -104.86 % -59.68 % -61.35 % -87.26 % -55.58 % -693.55 % -71.30%
  QoQ % -0.82% -75.70% 2.72% 29.69% -57.00% 91.99% -
  Horiz. % 15.24% 15.12% 8.61% 8.85% 12.58% 8.01% 100.00%
ROE -3.70 % -3.48 % -1.96 % -0.05 % - % -0.04 % - % -
  QoQ % -6.32% -77.55% -3,820.00% 0.00% 0.00% 0.00% -
  Horiz. % 9,250.00% 8,700.00% 4,900.00% 125.00% 0.00% 100.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.89 1.79 1.88 0.05 2.38 0.04 0.71 91.51%
  QoQ % 5.59% -4.79% 3,660.00% -97.90% 5,850.00% -94.37% -
  Horiz. % 266.20% 252.11% 264.79% 7.04% 335.21% 5.63% 100.00%
EPS -2.00 -1.88 1.12 -0.03 -2.08 -0.02 4.92 -
  QoQ % -6.38% -267.86% 3,833.33% 98.56% -10,300.00% -100.41% -
  Horiz. % -40.65% -38.21% 22.76% -0.61% -42.28% -0.41% 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 0.5400 0.5700 0.5600 - 0.5700 - -
  QoQ % 0.00% -5.26% 1.79% 0.00% 0.00% 0.00% -
  Horiz. % 94.74% 94.74% 100.00% 98.25% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.52 0.49 0.50 0.50 0.40 0.29 0.02 769.02%
  QoQ % 6.12% -2.00% 0.00% 25.00% 37.93% 1,350.00% -
  Horiz. % 2,600.00% 2,450.00% 2,500.00% 2,500.00% 2,000.00% 1,450.00% 100.00%
EPS -0.55 -0.51 -0.30 -0.31 -0.35 -0.16 -0.16 126.92%
  QoQ % -7.84% -70.00% 3.23% 11.43% -118.75% 0.00% -
  Horiz. % 343.75% 318.75% 187.50% 193.75% 218.75% 100.00% 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 0.1486 0.1467 0.1529 5.7402 - 4.5723 - -
  QoQ % 1.30% -4.05% -97.34% 0.00% 0.00% 0.00% -
  Horiz. % 3.25% 3.21% 3.34% 125.54% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - -
Price 1.4100 1.7600 1.5100 1.6500 0.9400 0.5500 0.0000 -
P/RPS 74.53 98.17 80.46 3,374.20 39.43 1,528.58 0.00 -
  QoQ % -24.08% 22.01% -97.62% 8,457.44% -97.42% 0.00% -
  Horiz. % 4.88% 6.42% 5.26% 220.74% 2.58% 100.00% -
P/EPS -70.50 -93.62 -134.82 -5,500.00 -45.19 -2,750.00 0.00 -
  QoQ % 24.70% 30.56% 97.55% -12,070.83% 98.36% 0.00% -
  Horiz. % 2.56% 3.40% 4.90% 200.00% 1.64% 100.00% -
EY -1.42 -1.07 -0.74 -0.02 -2.21 -0.04 0.00 -
  QoQ % -32.71% -44.59% -3,600.00% 99.10% -5,425.00% 0.00% -
  Horiz. % 3,550.00% 2,675.00% 1,850.00% 50.00% 5,525.00% 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 2.61 3.26 2.65 2.95 0.00 0.96 0.00 -
  QoQ % -19.94% 23.02% -10.17% 0.00% 0.00% 0.00% -
  Horiz. % 271.88% 339.58% 276.04% 307.29% 0.00% 100.00% -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 23/11/12 27/08/12 30/05/12 - 02/02/12 - -
Price 1.4900 1.5700 1.7000 1.4900 0.0000 1.5500 0.0000 -
P/RPS 78.76 87.57 90.59 3,047.00 0.00 4,307.81 0.00 -
  QoQ % -10.06% -3.33% -97.03% 0.00% 0.00% 0.00% -
  Horiz. % 1.83% 2.03% 2.10% 70.73% 0.00% 100.00% -
P/EPS -74.50 -83.51 -151.79 -4,966.67 0.00 -7,750.00 0.00 -
  QoQ % 10.79% 44.98% 96.94% 0.00% 0.00% 0.00% -
  Horiz. % 0.96% 1.08% 1.96% 64.09% -0.00% 100.00% -
EY -1.34 -1.20 -0.66 -0.02 0.00 -0.01 0.00 -
  QoQ % -11.67% -81.82% -3,200.00% 0.00% 0.00% 0.00% -
  Horiz. % 13,400.00% 12,000.00% 6,600.00% 200.00% -0.00% 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 2.76 2.91 2.98 2.66 0.00 2.72 0.00 -
  QoQ % -5.15% -2.35% 12.03% 0.00% 0.00% 0.00% -
  Horiz. % 101.47% 106.99% 109.56% 97.79% 0.00% 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.
 


 

216  344  558  1141 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.315+0.03 
 DRBHCOM 2.56-0.39 
 EKOVEST 0.825-0.02 
 HSI-H6P 0.23-0.035 
 SAPNRG 0.27-0.005 
 KNM 0.35-0.015 
 VSOLAR 0.13-0.005 
 IWCITY 0.935-0.015 
 TAWIN-PA 0.0450.00 
 HSI-C7E 0.15+0.015 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers