Highlights

[HIBISCS] QoQ Quarter Result on 2012-06-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 27-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     66.95%    YoY -     -84.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,313 2,334 1,870 1,999 5,669 2,496 2,292 0.61%
  QoQ % -0.90% 24.81% -6.45% -64.74% 127.12% 8.90% -
  Horiz. % 100.92% 101.83% 81.59% 87.22% 247.34% 108.90% 100.00%
PBT 2,675 -2,512 -2,884 -1,209 -3,181 -2,654 -1,177 -
  QoQ % 206.49% 12.90% -138.54% 61.99% -19.86% -125.49% -
  Horiz. % -227.27% 213.42% 245.03% 102.72% 270.26% 225.49% 100.00%
Tax -314 11 20 16 -429 -249 -97 118.67%
  QoQ % -2,954.55% -45.00% 25.00% 103.73% -72.29% -156.70% -
  Horiz. % 323.71% -11.34% -20.62% -16.49% 442.27% 256.70% 100.00%
NP 2,361 -2,501 -2,864 -1,193 -3,610 -2,903 -1,274 -
  QoQ % 194.40% 12.67% -140.07% 66.95% -24.35% -127.86% -
  Horiz. % -185.32% 196.31% 224.80% 93.64% 283.36% 227.86% 100.00%
NP to SH 2,361 -2,501 -2,864 -1,193 -3,610 -2,903 -1,274 -
  QoQ % 194.40% 12.67% -140.07% 66.95% -24.35% -127.86% -
  Horiz. % -185.32% 196.31% 224.80% 93.64% 283.36% 227.86% 100.00%
Tax Rate 11.74 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost -48 4,835 4,734 3,192 9,279 5,399 3,566 -
  QoQ % -100.99% 2.13% 48.31% -65.60% 71.87% 51.40% -
  Horiz. % -1.35% 135.59% 132.75% 89.51% 260.21% 151.40% 100.00%
Net Worth 240,472 236,936 237,932 242,860 6,738,666 - 7,261,800 -89.67%
  QoQ % 1.49% -0.42% -2.03% -96.40% 0.00% 0.00% -
  Horiz. % 3.31% 3.26% 3.28% 3.34% 92.80% 0.00% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 240,472 236,936 237,932 242,860 6,738,666 - 7,261,800 -89.67%
  QoQ % 1.49% -0.42% -2.03% -96.40% 0.00% 0.00% -
  Horiz. % 3.31% 3.26% 3.28% 3.34% 92.80% 0.00% 100.00%
NOSH 437,222 438,771 440,615 426,071 12,033,333 420,724 12,740,000 -89.42%
  QoQ % -0.35% -0.42% 3.41% -96.46% 2,760.14% -96.70% -
  Horiz. % 3.43% 3.44% 3.46% 3.34% 94.45% 3.30% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 102.08 % -107.16 % -153.16 % -59.68 % -63.68 % -116.31 % -55.58 % -
  QoQ % 195.26% 30.03% -156.64% 6.28% 45.25% -109.27% -
  Horiz. % -183.66% 192.80% 275.57% 107.38% 114.57% 209.27% 100.00%
ROE 0.98 % -1.06 % -1.20 % -0.49 % -0.05 % - % -0.02 % -
  QoQ % 192.45% 11.67% -144.90% -880.00% 0.00% 0.00% -
  Horiz. % -4,900.00% 5,300.00% 6,000.00% 2,450.00% 250.00% 0.00% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.53 0.53 0.42 0.47 0.05 0.59 0.02 787.08%
  QoQ % 0.00% 26.19% -10.64% 840.00% -91.53% 2,850.00% -
  Horiz. % 2,650.00% 2,650.00% 2,100.00% 2,350.00% 250.00% 2,950.00% 100.00%
EPS 0.54 -0.57 -0.65 0.28 -0.03 -0.69 -0.01 -
  QoQ % 194.74% 12.31% -332.14% 1,033.33% 95.65% -6,800.00% -
  Horiz. % -5,400.00% 5,700.00% 6,500.00% -2,800.00% 300.00% 6,900.00% 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 0.5500 0.5400 0.5400 0.5700 0.5600 - 0.5700 -2.35%
  QoQ % 1.85% 0.00% -5.26% 1.79% 0.00% 0.00% -
  Horiz. % 96.49% 94.74% 94.74% 100.00% 98.25% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.15 0.15 0.12 0.13 0.36 0.16 0.14 4.70%
  QoQ % 0.00% 25.00% -7.69% -63.89% 125.00% 14.29% -
  Horiz. % 107.14% 107.14% 85.71% 92.86% 257.14% 114.29% 100.00%
EPS 0.15 -0.16 -0.18 -0.08 -0.23 -0.18 -0.08 -
  QoQ % 193.75% 11.11% -125.00% 65.22% -27.78% -125.00% -
  Horiz. % -187.50% 200.00% 225.00% 100.00% 287.50% 225.00% 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 0.1514 0.1492 0.1498 0.1529 4.2429 - 4.5723 -89.67%
  QoQ % 1.47% -0.40% -2.03% -96.40% 0.00% 0.00% -
  Horiz. % 3.31% 3.26% 3.28% 3.34% 92.80% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.4900 1.4100 1.7600 1.5100 1.6500 0.9400 0.5500 -
P/RPS 281.65 265.07 414.70 321.84 3,502.38 158.45 3,057.16 -79.57%
  QoQ % 6.25% -36.08% 28.85% -90.81% 2,110.40% -94.82% -
  Horiz. % 9.21% 8.67% 13.56% 10.53% 114.56% 5.18% 100.00%
P/EPS 275.93 -247.37 -270.77 -539.29 -5,500.00 -136.23 -5,500.00 -
  QoQ % 211.55% 8.64% 49.79% 90.19% -3,937.29% 97.52% -
  Horiz. % -5.02% 4.50% 4.92% 9.81% 100.00% 2.48% 100.00%
EY 0.36 -0.40 -0.37 -0.19 -0.02 -0.73 -0.02 -
  QoQ % 190.00% -8.11% -94.74% -850.00% 97.26% -3,550.00% -
  Horiz. % -1,800.00% 2,000.00% 1,850.00% 950.00% 100.00% 3,650.00% 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 2.71 2.61 3.26 2.65 2.95 0.00 0.96 99.61%
  QoQ % 3.83% -19.94% 23.02% -10.17% 0.00% 0.00% -
  Horiz. % 282.29% 271.88% 339.58% 276.04% 307.29% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 25/02/13 23/11/12 27/08/12 30/05/12 - 02/02/12 -
Price 1.5300 1.4900 1.5700 1.7000 1.4900 0.0000 1.5500 -
P/RPS 289.21 280.11 369.93 362.34 3,162.76 0.00 8,615.62 -89.57%
  QoQ % 3.25% -24.28% 2.09% -88.54% 0.00% 0.00% -
  Horiz. % 3.36% 3.25% 4.29% 4.21% 36.71% 0.00% 100.00%
P/EPS 283.33 -261.40 -241.54 -607.14 -4,966.67 0.00 -15,500.00 -
  QoQ % 208.39% -8.22% 60.22% 87.78% 0.00% 0.00% -
  Horiz. % -1.83% 1.69% 1.56% 3.92% 32.04% -0.00% 100.00%
EY 0.35 -0.38 -0.41 -0.16 -0.02 0.00 -0.01 -
  QoQ % 192.11% 7.32% -156.25% -700.00% 0.00% 0.00% -
  Horiz. % -3,500.00% 3,800.00% 4,100.00% 1,600.00% 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 2.78 2.76 2.91 2.98 2.66 0.00 2.72 1.46%
  QoQ % 0.72% -5.15% -2.35% 12.03% 0.00% 0.00% -
  Horiz. % 102.21% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers