Highlights

[HIBISCS] QoQ Cumulative Quarter Result on 2012-09-30 [#2]


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 3,520 2,313 6,203 3,869 1,999 7,961 4,788 -18.56%
  QoQ % 52.18% -62.71% 60.33% 93.55% -74.89% 66.27% -
  Horiz. % 73.52% 48.31% 129.55% 80.81% 41.75% 166.27% 100.00%
PBT -10,133 2,675 -6,605 -4,093 -1,209 -4,358 -3,832 91.34%
  QoQ % -478.80% 140.50% -61.37% -238.54% 72.26% -13.73% -
  Horiz. % 264.43% -69.81% 172.36% 106.81% 31.55% 113.73% 100.00%
Tax 290 -314 47 36 16 -526 -346 -
  QoQ % 192.36% -768.09% 30.56% 125.00% 103.04% -52.02% -
  Horiz. % -83.82% 90.75% -13.58% -10.40% -4.62% 152.02% 100.00%
NP -9,843 2,361 -6,558 -4,057 -1,193 -4,884 -4,178 77.15%
  QoQ % -516.90% 136.00% -61.65% -240.07% 75.57% -16.90% -
  Horiz. % 235.59% -56.51% 156.97% 97.10% 28.55% 116.90% 100.00%
NP to SH -9,843 2,361 -6,558 -4,057 -1,193 -4,884 -4,178 77.15%
  QoQ % -516.90% 136.00% -61.65% -240.07% 75.57% -16.90% -
  Horiz. % 235.59% -56.51% 156.97% 97.10% 28.55% 116.90% 100.00%
Tax Rate - % 11.74 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 13,363 -48 12,761 7,926 3,192 12,845 8,966 30.51%
  QoQ % 27,939.58% -100.38% 61.00% 148.31% -75.15% 43.26% -
  Horiz. % 149.04% -0.54% 142.33% 88.40% 35.60% 143.26% 100.00%
Net Worth 239,424 319,146 236,088 233,061 242,860 9,116,800 - -
  QoQ % -24.98% 35.18% 1.30% -4.03% -97.34% 0.00% -
  Horiz. % 2.63% 3.50% 2.59% 2.56% 2.66% 100.00% -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 239,424 319,146 236,088 233,061 242,860 9,116,800 - -
  QoQ % -24.98% 35.18% 1.30% -4.03% -97.34% 0.00% -
  Horiz. % 2.63% 3.50% 2.59% 2.56% 2.66% 100.00% -
NOSH 443,378 437,187 437,200 431,595 426,071 16,280,000 267,820 39.99%
  QoQ % 1.42% -0.00% 1.30% 1.30% -97.38% 5,978.70% -
  Horiz. % 165.55% 163.24% 163.24% 161.15% 159.09% 6,078.70% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -279.63 % 102.08 % -105.72 % -104.86 % -59.68 % -61.35 % -87.26 % 117.51%
  QoQ % -373.93% 196.56% -0.82% -75.70% 2.72% 29.69% -
  Horiz. % 320.46% -116.98% 121.16% 120.17% 68.39% 70.31% 100.00%
ROE -4.11 % 0.74 % -2.78 % -1.74 % -0.49 % -0.05 % - % -
  QoQ % -655.41% 126.62% -59.77% -255.10% -880.00% 0.00% -
  Horiz. % 8,220.00% -1,480.00% 5,560.00% 3,480.00% 980.00% 100.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.79 0.53 1.42 0.90 0.47 0.05 1.79 -42.06%
  QoQ % 49.06% -62.68% 57.78% 91.49% 840.00% -97.21% -
  Horiz. % 44.13% 29.61% 79.33% 50.28% 26.26% 2.79% 100.00%
EPS -2.22 0.54 -1.50 -0.94 0.28 -0.03 -1.56 26.55%
  QoQ % -511.11% 136.00% -59.57% -435.71% 1,033.33% 98.08% -
  Horiz. % 142.31% -34.62% 96.15% 60.26% -17.95% 1.92% 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 0.7300 0.5400 0.5400 0.5700 0.5600 - -
  QoQ % -26.03% 35.19% 0.00% -5.26% 1.79% 0.00% -
  Horiz. % 96.43% 130.36% 96.43% 96.43% 101.79% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.22 0.15 0.39 0.24 0.13 0.50 0.30 -18.69%
  QoQ % 46.67% -61.54% 62.50% 84.62% -74.00% 66.67% -
  Horiz. % 73.33% 50.00% 130.00% 80.00% 43.33% 166.67% 100.00%
EPS -0.62 0.15 -0.41 -0.26 -0.08 -0.31 -0.26 78.58%
  QoQ % -513.33% 136.59% -57.69% -225.00% 74.19% -19.23% -
  Horiz. % 238.46% -57.69% 157.69% 100.00% 30.77% 119.23% 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 0.1507 0.2009 0.1486 0.1467 0.1529 5.7402 - -
  QoQ % -24.99% 35.20% 1.30% -4.05% -97.34% 0.00% -
  Horiz. % 2.63% 3.50% 2.59% 2.56% 2.66% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.4400 1.4900 1.4100 1.7600 1.5100 1.6500 0.9400 -
P/RPS 181.38 281.63 99.38 196.33 321.84 3,374.20 52.58 128.48%
  QoQ % -35.60% 183.39% -49.38% -39.00% -90.46% 6,317.27% -
  Horiz. % 344.96% 535.62% 189.01% 373.39% 612.10% 6,417.27% 100.00%
P/EPS -64.86 275.90 -94.00 -187.23 -539.29 -5,500.00 -60.26 5.03%
  QoQ % -123.51% 393.51% 49.79% 65.28% 90.19% -9,027.12% -
  Horiz. % 107.63% -457.85% 155.99% 310.70% 894.94% 9,127.12% 100.00%
EY -1.54 0.36 -1.06 -0.53 -0.19 -0.02 -1.66 -4.88%
  QoQ % -527.78% 133.96% -100.00% -178.95% -850.00% 98.80% -
  Horiz. % 92.77% -21.69% 63.86% 31.93% 11.45% 1.20% 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 2.67 2.04 2.61 3.26 2.65 2.95 0.00 -
  QoQ % 30.88% -21.84% -19.94% 23.02% -10.17% 0.00% -
  Horiz. % 90.51% 69.15% 88.47% 110.51% 89.83% 100.00% -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 23/05/13 25/02/13 23/11/12 27/08/12 30/05/12 - -
Price 1.5000 1.5300 1.4900 1.5700 1.7000 1.4900 0.0000 -
P/RPS 188.94 289.19 105.02 175.14 362.34 3,047.00 0.00 -
  QoQ % -34.67% 175.37% -40.04% -51.66% -88.11% 0.00% -
  Horiz. % 6.20% 9.49% 3.45% 5.75% 11.89% 100.00% -
P/EPS -67.57 283.31 -99.33 -167.02 -607.14 -4,966.67 0.00 -
  QoQ % -123.85% 385.22% 40.53% 72.49% 87.78% 0.00% -
  Horiz. % 1.36% -5.70% 2.00% 3.36% 12.22% 100.00% -
EY -1.48 0.35 -1.01 -0.60 -0.16 -0.02 0.00 -
  QoQ % -522.86% 134.65% -68.33% -275.00% -700.00% 0.00% -
  Horiz. % 7,400.00% -1,750.00% 5,050.00% 3,000.00% 800.00% 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 2.78 2.10 2.76 2.91 2.98 2.66 0.00 -
  QoQ % 32.38% -23.91% -5.15% -2.35% 12.03% 0.00% -
  Horiz. % 104.51% 78.95% 103.76% 109.40% 112.03% 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.
 


 

166  323  464  1250 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 ARMADA 0.19-0.005 
 LAMBO-WB 0.010.00 
 BARAKAH 0.07-0.015 
 LAMBO 0.070.00 
 NIHSIN-WB 0.065-0.015 
 KNM 0.185-0.005 
 IOIPG 1.190.00 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
Partners & Brokers