Highlights

[HIBISCS] QoQ Quarter Result on 2014-06-30 [#2]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -5,547.44%    YoY -     10.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,717 2,379 2,171 2,508 5,980 6,780 3,044 -31.76%
  QoQ % -27.83% 9.58% -13.44% -58.06% -11.80% 122.73% -
  Horiz. % 56.41% 78.15% 71.32% 82.39% 196.45% 222.73% 100.00%
PBT -11,017 -10,634 -9,966 -9,792 -146 8,215 12,648 -
  QoQ % -3.60% -6.70% -1.78% -6,606.85% -101.78% -35.05% -
  Horiz. % -87.10% -84.08% -78.80% -77.42% -1.15% 64.95% 100.00%
Tax -24 -24 689 982 -10 1,121 -6 152.20%
  QoQ % 0.00% -103.48% -29.84% 9,920.00% -100.89% 18,783.33% -
  Horiz. % 400.00% 400.00% -11,483.33% -16,366.67% 166.67% -18,683.33% 100.00%
NP -11,041 -10,658 -9,277 -8,810 -156 9,336 12,642 -
  QoQ % -3.59% -14.89% -5.30% -5,547.44% -101.67% -26.15% -
  Horiz. % -87.34% -84.31% -73.38% -69.69% -1.23% 73.85% 100.00%
NP to SH -11,041 -10,658 -9,277 -8,810 -156 9,336 12,642 -
  QoQ % -3.59% -14.89% -5.30% -5,547.44% -101.67% -26.15% -
  Horiz. % -87.34% -84.31% -73.38% -69.69% -1.23% 73.85% 100.00%
Tax Rate - % - % - % - % - % -13.65 % 0.05 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -27,400.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -27,300.00% 100.00%
Total Cost 12,758 13,037 11,448 11,318 6,136 -2,556 -9,598 -
  QoQ % -2.14% 13.88% 1.15% 84.45% 340.06% 73.37% -
  Horiz. % -132.92% -135.83% -119.27% -117.92% -63.93% 26.63% 100.00%
Net Worth 520,632 506,254 463,849 366,627 369,199 358,698 271,870 54.27%
  QoQ % 2.84% 9.14% 26.52% -0.70% 2.93% 31.94% -
  Horiz. % 191.50% 186.21% 170.61% 134.85% 135.80% 131.94% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 520,632 506,254 463,849 366,627 369,199 358,698 271,870 54.27%
  QoQ % 2.84% 9.14% 26.52% -0.70% 2.93% 31.94% -
  Horiz. % 191.50% 186.21% 170.61% 134.85% 135.80% 131.94% 100.00%
NOSH 897,642 888,166 813,771 547,204 520,000 491,368 453,118 57.80%
  QoQ % 1.07% 9.14% 48.71% 5.23% 5.83% 8.44% -
  Horiz. % 198.10% 196.01% 179.59% 120.76% 114.76% 108.44% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -643.04 % -448.00 % -427.31 % -351.28 % -2.61 % 137.70 % 415.31 % -
  QoQ % -43.54% -4.84% -21.64% -13,359.00% -101.90% -66.84% -
  Horiz. % -154.83% -107.87% -102.89% -84.58% -0.63% 33.16% 100.00%
ROE -2.12 % -2.11 % -2.00 % -2.40 % -0.04 % 2.60 % 4.65 % -
  QoQ % -0.47% -5.50% 16.67% -5,900.00% -101.54% -44.09% -
  Horiz. % -45.59% -45.38% -43.01% -51.61% -0.86% 55.91% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.19 0.27 0.27 0.46 1.15 1.38 0.67 -56.87%
  QoQ % -29.63% 0.00% -41.30% -60.00% -16.67% 105.97% -
  Horiz. % 28.36% 40.30% 40.30% 68.66% 171.64% 205.97% 100.00%
EPS -1.23 -1.20 -1.14 -1.61 -0.03 1.90 2.79 -
  QoQ % -2.50% -5.26% 29.19% -5,266.67% -101.58% -31.90% -
  Horiz. % -44.09% -43.01% -40.86% -57.71% -1.08% 68.10% 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 0.5800 0.5700 0.5700 0.6700 0.7100 0.7300 0.6000 -2.24%
  QoQ % 1.75% 0.00% -14.93% -5.63% -2.74% 21.67% -
  Horiz. % 96.67% 95.00% 95.00% 111.67% 118.33% 121.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.11 0.15 0.14 0.16 0.38 0.43 0.19 -30.56%
  QoQ % -26.67% 7.14% -12.50% -57.89% -11.63% 126.32% -
  Horiz. % 57.89% 78.95% 73.68% 84.21% 200.00% 226.32% 100.00%
EPS -0.70 -0.67 -0.58 -0.55 -0.01 0.59 0.80 -
  QoQ % -4.48% -15.52% -5.45% -5,400.00% -101.69% -26.25% -
  Horiz. % -87.50% -83.75% -72.50% -68.75% -1.25% 73.75% 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 0.3278 0.3188 0.2921 0.2308 0.2325 0.2258 0.1712 54.26%
  QoQ % 2.82% 9.14% 26.56% -0.73% 2.97% 31.89% -
  Horiz. % 191.47% 186.21% 170.62% 134.81% 135.81% 131.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.7650 0.8500 1.4500 1.6100 1.8800 1.7500 1.8600 -
P/RPS 399.94 317.34 543.51 351.28 163.48 126.83 276.87 27.81%
  QoQ % 26.03% -41.61% 54.72% 114.88% 28.90% -54.19% -
  Horiz. % 144.45% 114.62% 196.31% 126.88% 59.05% 45.81% 100.00%
P/EPS -62.20 -70.83 -127.19 -100.00 -6,266.67 92.11 66.67 -
  QoQ % 12.18% 44.31% -27.19% 98.40% -6,903.46% 38.16% -
  Horiz. % -93.30% -106.24% -190.78% -149.99% -9,399.54% 138.16% 100.00%
EY -1.61 -1.41 -0.79 -1.00 -0.02 1.09 1.50 -
  QoQ % -14.18% -78.48% 21.00% -4,900.00% -101.83% -27.33% -
  Horiz. % -107.33% -94.00% -52.67% -66.67% -1.33% 72.67% 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 1.32 1.49 2.54 2.40 2.65 2.40 3.10 -43.43%
  QoQ % -11.41% -41.34% 5.83% -9.43% 10.42% -22.58% -
  Horiz. % 42.58% 48.06% 81.94% 77.42% 85.48% 77.42% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 27/11/14 26/08/14 26/05/14 24/02/14 20/11/13 -
Price 0.7150 0.9200 1.0600 1.5500 1.6200 2.1100 1.9500 -
P/RPS 373.80 343.47 397.33 338.18 140.87 152.92 290.27 18.38%
  QoQ % 8.83% -13.56% 17.49% 140.07% -7.88% -47.32% -
  Horiz. % 128.78% 118.33% 136.88% 116.51% 48.53% 52.68% 100.00%
P/EPS -58.13 -76.67 -92.98 -96.27 -5,400.00 111.05 69.89 -
  QoQ % 24.18% 17.54% 3.42% 98.22% -4,962.67% 58.89% -
  Horiz. % -83.17% -109.70% -133.04% -137.75% -7,726.43% 158.89% 100.00%
EY -1.72 -1.30 -1.08 -1.04 -0.02 0.90 1.43 -
  QoQ % -32.31% -20.37% -3.85% -5,100.00% -102.22% -37.06% -
  Horiz. % -120.28% -90.91% -75.52% -72.73% -1.40% 62.94% 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 1.23 1.61 1.86 2.31 2.28 2.89 3.25 -47.71%
  QoQ % -23.60% -13.44% -19.48% 1.32% -21.11% -11.08% -
  Horiz. % 37.85% 49.54% 57.23% 71.08% 70.15% 88.92% 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