Highlights

[HIBISCS] QoQ Cumulative Quarter Result on 2013-09-30 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     152.42%    YoY -     227.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 8,488 5,980 15,657 8,877 3,520 2,313 6,203 23.33%
  QoQ % 41.94% -61.81% 76.38% 152.19% 52.18% -62.71% -
  Horiz. % 136.84% 96.40% 252.41% 143.11% 56.75% 37.29% 100.00%
PBT -9,938 -146 13,405 5,190 -10,133 2,675 -6,605 31.40%
  QoQ % -6,706.85% -101.09% 158.29% 151.22% -478.80% 140.50% -
  Horiz. % 150.46% 2.21% -202.95% -78.58% 153.41% -40.50% 100.00%
Tax 972 -10 1,091 -30 290 -314 47 657.63%
  QoQ % 9,820.00% -100.92% 3,736.67% -110.34% 192.36% -768.09% -
  Horiz. % 2,068.09% -21.28% 2,321.28% -63.83% 617.02% -668.09% 100.00%
NP -8,966 -156 14,496 5,160 -9,843 2,361 -6,558 23.25%
  QoQ % -5,647.44% -101.08% 180.93% 152.42% -516.90% 136.00% -
  Horiz. % 136.72% 2.38% -221.04% -78.68% 150.09% -36.00% 100.00%
NP to SH -8,966 -156 14,496 5,160 -9,843 2,361 -6,558 23.25%
  QoQ % -5,647.44% -101.08% 180.93% 152.42% -516.90% 136.00% -
  Horiz. % 136.72% 2.38% -221.04% -78.68% 150.09% -36.00% 100.00%
Tax Rate - % - % -8.14 % 0.58 % - % 11.74 % - % -
  QoQ % 0.00% 0.00% -1,503.45% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -69.34% 4.94% 0.00% 100.00% -
Total Cost 17,454 6,136 1,161 3,717 13,363 -48 12,761 23.29%
  QoQ % 184.45% 428.51% -68.77% -72.18% 27,939.58% -100.38% -
  Horiz. % 136.78% 48.08% 9.10% 29.13% 104.72% -0.38% 100.00%
Net Worth 357,572 369,199 338,112 270,870 239,424 319,146 236,088 31.98%
  QoQ % -3.15% 9.19% 24.82% 13.13% -24.98% 35.18% -
  Horiz. % 151.46% 156.38% 143.21% 114.73% 101.41% 135.18% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 357,572 369,199 338,112 270,870 239,424 319,146 236,088 31.98%
  QoQ % -3.15% 9.19% 24.82% 13.13% -24.98% 35.18% -
  Horiz. % 151.46% 156.38% 143.21% 114.73% 101.41% 135.18% 100.00%
NOSH 533,690 520,000 463,167 451,451 443,378 437,187 437,200 14.26%
  QoQ % 2.63% 12.27% 2.60% 1.82% 1.42% -0.00% -
  Horiz. % 122.07% 118.94% 105.94% 103.26% 101.41% 100.00% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -105.63 % -2.61 % 92.58 % 58.13 % -279.63 % 102.08 % -105.72 % -0.06%
  QoQ % -3,947.13% -102.82% 59.26% 120.79% -373.93% 196.56% -
  Horiz. % 99.91% 2.47% -87.57% -54.98% 264.50% -96.56% 100.00%
ROE -2.51 % -0.04 % 4.29 % 1.90 % -4.11 % 0.74 % -2.78 % -6.60%
  QoQ % -6,175.00% -100.93% 125.79% 146.23% -655.41% 126.62% -
  Horiz. % 90.29% 1.44% -154.32% -68.35% 147.84% -26.62% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.59 1.15 3.38 1.97 0.79 0.53 1.42 7.85%
  QoQ % 38.26% -65.98% 71.57% 149.37% 49.06% -62.68% -
  Horiz. % 111.97% 80.99% 238.03% 138.73% 55.63% 37.32% 100.00%
EPS -1.68 -0.03 3.17 1.16 -2.22 0.54 -1.50 7.87%
  QoQ % -5,500.00% -100.95% 173.28% 152.25% -511.11% 136.00% -
  Horiz. % 112.00% 2.00% -211.33% -77.33% 148.00% -36.00% 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 0.6700 0.7100 0.7300 0.6000 0.5400 0.7300 0.5400 15.51%
  QoQ % -5.63% -2.74% 21.67% 11.11% -26.03% 35.19% -
  Horiz. % 124.07% 131.48% 135.19% 111.11% 100.00% 135.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.53 0.38 0.99 0.56 0.22 0.15 0.39 22.76%
  QoQ % 39.47% -61.62% 76.79% 154.55% 46.67% -61.54% -
  Horiz. % 135.90% 97.44% 253.85% 143.59% 56.41% 38.46% 100.00%
EPS -0.56 -0.01 0.91 0.32 -0.62 0.15 -0.41 23.17%
  QoQ % -5,500.00% -101.10% 184.38% 151.61% -513.33% 136.59% -
  Horiz. % 136.59% 2.44% -221.95% -78.05% 151.22% -36.59% 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 0.2251 0.2325 0.2129 0.1705 0.1507 0.2009 0.1486 32.00%
  QoQ % -3.18% 9.21% 24.87% 13.14% -24.99% 35.20% -
  Horiz. % 151.48% 156.46% 143.27% 114.74% 101.41% 135.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.6100 1.8800 1.7500 1.8600 1.4400 1.4900 1.4100 -
P/RPS 101.23 163.48 51.77 94.59 181.38 281.63 99.38 1.24%
  QoQ % -38.08% 215.78% -45.27% -47.85% -35.60% 183.39% -
  Horiz. % 101.86% 164.50% 52.09% 95.18% 182.51% 283.39% 100.00%
P/EPS -95.83 -6,266.67 55.92 162.73 -64.86 275.90 -94.00 1.30%
  QoQ % 98.47% -11,306.49% -65.64% 350.89% -123.51% 393.51% -
  Horiz. % 101.95% 6,666.67% -59.49% -173.12% 69.00% -293.51% 100.00%
EY -1.04 -0.02 1.79 0.61 -1.54 0.36 -1.06 -1.27%
  QoQ % -5,100.00% -101.12% 193.44% 139.61% -527.78% 133.96% -
  Horiz. % 98.11% 1.89% -168.87% -57.55% 145.28% -33.96% 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 2.40 2.65 2.40 3.10 2.67 2.04 2.61 -5.45%
  QoQ % -9.43% 10.42% -22.58% 16.10% 30.88% -21.84% -
  Horiz. % 91.95% 101.53% 91.95% 118.77% 102.30% 78.16% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 24/02/14 20/11/13 21/08/13 23/05/13 25/02/13 -
Price 1.5500 1.6200 2.1100 1.9500 1.5000 1.5300 1.4900 -
P/RPS 97.46 140.87 62.42 99.17 188.94 289.19 105.02 -4.87%
  QoQ % -30.82% 125.68% -37.06% -47.51% -34.67% 175.37% -
  Horiz. % 92.80% 134.14% 59.44% 94.43% 179.91% 275.37% 100.00%
P/EPS -92.26 -5,400.00 67.42 170.61 -67.57 283.31 -99.33 -4.82%
  QoQ % 98.29% -8,109.49% -60.48% 352.49% -123.85% 385.22% -
  Horiz. % 92.88% 5,436.42% -67.87% -171.76% 68.03% -285.22% 100.00%
EY -1.08 -0.02 1.48 0.59 -1.48 0.35 -1.01 4.58%
  QoQ % -5,300.00% -101.35% 150.85% 139.86% -522.86% 134.65% -
  Horiz. % 106.93% 1.98% -146.53% -58.42% 146.53% -34.65% 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 2.31 2.28 2.89 3.25 2.78 2.10 2.76 -11.22%
  QoQ % 1.32% -21.11% -11.08% 16.91% 32.38% -23.91% -
  Horiz. % 83.70% 82.61% 104.71% 117.75% 100.72% 76.09% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers