Highlights

[HIBISCS] QoQ Annualized Quarter Result on 2016-03-31 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 31-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     67.00%    YoY -     -354.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 235,132 218,980 81,694 43,969 2,400 980 7,098 920.57%
  QoQ % 7.38% 168.05% 85.80% 1,732.06% 144.90% -86.19% -
  Horiz. % 3,312.65% 3,085.09% 1,150.94% 619.46% 33.81% 13.81% 100.00%
PBT 35,026 29,924 -56,321 -106,078 -318,796 19,036 -65,874 -
  QoQ % 17.05% 153.13% 46.91% 66.73% -1,774.70% 128.90% -
  Horiz. % -53.17% -45.43% 85.50% 161.03% 483.95% -28.90% 100.00%
Tax 146,890 291,208 -3,639 862 -38 -40 624 3,649.88%
  QoQ % -49.56% 8,102.42% -521.83% 2,370.17% 5.00% -106.41% -
  Horiz. % 23,540.06% 46,667.95% -583.17% 138.25% -6.09% -6.41% 100.00%
NP 181,916 321,132 -59,960 -105,216 -318,834 18,996 -65,250 -
  QoQ % -43.35% 635.58% 43.01% 67.00% -1,778.43% 129.11% -
  Horiz. % -278.80% -492.16% 91.89% 161.25% 488.63% -29.11% 100.00%
NP to SH 181,916 321,132 -59,960 -105,216 -318,834 18,996 -65,250 -
  QoQ % -43.35% 635.58% 43.01% 67.00% -1,778.43% 129.11% -
  Horiz. % -278.80% -492.16% 91.89% 161.25% 488.63% -29.11% 100.00%
Tax Rate -419.37 % -973.16 % - % - % - % 0.21 % - % -
  QoQ % 56.91% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -199,700.00% -463,409.53% 0.00% 0.00% 0.00% 100.00% -
Total Cost 53,216 -102,152 141,654 149,185 321,234 -18,016 72,348 -18.44%
  QoQ % 152.09% -172.11% -5.05% -53.56% 1,883.05% -124.90% -
  Horiz. % 73.56% -141.20% 195.80% 206.21% 444.01% -24.90% 100.00%
Net Worth 731,916 679,213 477,557 470,810 423,666 600,893 506,739 27.63%
  QoQ % 7.76% 42.23% 1.43% 11.13% -29.49% 18.58% -
  Horiz. % 144.44% 134.04% 94.24% 92.91% 83.61% 118.58% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 731,916 679,213 477,557 470,810 423,666 600,893 506,739 27.63%
  QoQ % 7.76% 42.23% 1.43% 11.13% -29.49% 18.58% -
  Horiz. % 144.44% 134.04% 94.24% 92.91% 83.61% 118.58% 100.00%
NOSH 1,407,531 1,358,426 1,061,238 1,023,501 985,271 969,183 921,344 32.47%
  QoQ % 3.61% 28.00% 3.69% 3.88% 1.66% 5.19% -
  Horiz. % 152.77% 147.44% 115.18% 111.09% 106.94% 105.19% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 77.37 % 146.65 % -73.40 % -239.29 % -13,284.75 % 1,938.37 % -919.27 % -
  QoQ % -47.24% 299.80% 69.33% 98.20% -785.36% 310.86% -
  Horiz. % -8.42% -15.95% 7.98% 26.03% 1,445.14% -210.86% 100.00%
ROE 24.85 % 47.28 % -12.56 % -22.35 % -75.26 % 3.16 % -12.88 % -
  QoQ % -47.44% 476.43% 43.80% 70.30% -2,481.65% 124.53% -
  Horiz. % -192.93% -367.08% 97.52% 173.52% 584.32% -24.53% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.71 16.12 7.70 4.30 0.24 0.10 0.77 670.80%
  QoQ % 3.66% 109.35% 79.07% 1,691.67% 140.00% -87.01% -
  Horiz. % 2,170.13% 2,093.51% 1,000.00% 558.44% 31.17% 12.99% 100.00%
EPS 13.08 23.64 -5.66 -10.28 -32.36 1.96 -7.40 -
  QoQ % -44.67% 517.67% 44.94% 68.23% -1,751.02% 126.49% -
  Horiz. % -176.76% -319.46% 76.49% 138.92% 437.30% -26.49% 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 0.5200 0.5000 0.4500 0.4600 0.4300 0.6200 0.5500 -3.65%
  QoQ % 4.00% 11.11% -2.17% 6.98% -30.65% 12.73% -
  Horiz. % 94.55% 90.91% 81.82% 83.64% 78.18% 112.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 14.80 13.79 5.14 2.77 0.15 0.06 0.45 915.71%
  QoQ % 7.32% 168.29% 85.56% 1,746.67% 150.00% -86.67% -
  Horiz. % 3,288.89% 3,064.44% 1,142.22% 615.56% 33.33% 13.33% 100.00%
EPS 11.45 20.22 -3.78 -6.62 -20.07 1.20 -4.11 -
  QoQ % -43.37% 634.92% 42.90% 67.02% -1,772.50% 129.20% -
  Horiz. % -278.59% -491.97% 91.97% 161.07% 488.32% -29.20% 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 0.4608 0.4277 0.3007 0.2964 0.2668 0.3783 0.3191 27.62%
  QoQ % 7.74% 42.23% 1.45% 11.09% -29.47% 18.55% -
  Horiz. % 144.41% 134.03% 94.23% 92.89% 83.61% 118.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.4100 0.1950 0.1800 0.1950 0.2300 0.6750 0.7450 -
P/RPS 2.45 1.21 2.34 4.54 94.42 667.55 96.70 -91.28%
  QoQ % 102.48% -48.29% -48.46% -95.19% -85.86% 590.33% -
  Horiz. % 2.53% 1.25% 2.42% 4.69% 97.64% 690.33% 100.00%
P/EPS 3.17 0.82 -3.19 -1.90 -0.71 34.44 -10.52 -
  QoQ % 286.59% 125.71% -67.89% -167.61% -102.06% 427.38% -
  Horiz. % -30.13% -7.79% 30.32% 18.06% 6.75% -327.38% 100.00%
EY 31.52 121.23 -31.39 -52.72 -140.70 2.90 -9.51 -
  QoQ % -74.00% 486.21% 40.46% 62.53% -4,951.72% 130.49% -
  Horiz. % -331.44% -1,274.76% 330.07% 554.36% 1,479.50% -30.49% 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 0.79 0.39 0.40 0.42 0.53 1.09 1.35 -29.92%
  QoQ % 102.56% -2.50% -4.76% -20.75% -51.38% -19.26% -
  Horiz. % 58.52% 28.89% 29.63% 31.11% 39.26% 80.74% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 25/11/16 24/08/16 31/05/16 29/02/16 30/11/15 26/08/15 -
Price 0.5450 0.3000 0.2000 0.1850 0.1800 0.2350 0.6250 -
P/RPS 3.26 1.86 2.60 4.31 73.90 232.41 81.13 -88.15%
  QoQ % 75.27% -28.46% -39.68% -94.17% -68.20% 186.47% -
  Horiz. % 4.02% 2.29% 3.20% 5.31% 91.09% 286.47% 100.00%
P/EPS 4.22 1.27 -3.54 -1.80 -0.56 11.99 -8.83 -
  QoQ % 232.28% 135.88% -96.67% -221.43% -104.67% 235.79% -
  Horiz. % -47.79% -14.38% 40.09% 20.39% 6.34% -135.79% 100.00%
EY 23.71 78.80 -28.25 -55.57 -179.78 8.34 -11.33 -
  QoQ % -69.91% 378.94% 49.16% 69.09% -2,255.64% 173.61% -
  Horiz. % -209.27% -695.50% 249.34% 490.47% 1,586.76% -73.61% 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 1.05 0.60 0.44 0.40 0.42 0.38 1.14 -5.31%
  QoQ % 75.00% 36.36% 10.00% -4.76% 10.53% -66.67% -
  Horiz. % 92.11% 52.63% 38.60% 35.09% 36.84% 33.33% 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.
 


 

137  157  502  1349 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.84+0.04 
 IMPIANA 0.025-0.01 
 IWCITY 1.04+0.055 
 KNM 0.39+0.005 
 ARMADA 0.255+0.005 
 NETX 0.0150.00 
 KNM-WB 0.24+0.005 
 DWL 0.665+0.015 
 GETS 0.26+0.005 
 HSI-H6Q 0.1850.00 
Partners & Brokers