Highlights

[HIBISCS] QoQ 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 -     228.44%    YoY -     541.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 2,508 5,980 6,780 3,044 3,520 2,313 2,334 4.92%
  QoQ % -58.06% -11.80% 122.73% -13.52% 52.18% -0.90% -
  Horiz. % 107.46% 256.21% 290.49% 130.42% 150.81% 99.10% 100.00%
PBT -9,792 -146 8,215 12,648 -10,133 2,675 -2,512 148.30%
  QoQ % -6,606.85% -101.78% -35.05% 224.82% -478.80% 206.49% -
  Horiz. % 389.81% 5.81% -327.03% -503.50% 403.38% -106.49% 100.00%
Tax 982 -10 1,121 -6 290 -314 11 1,913.97%
  QoQ % 9,920.00% -100.89% 18,783.33% -102.07% 192.36% -2,954.55% -
  Horiz. % 8,927.27% -90.91% 10,190.91% -54.55% 2,636.36% -2,854.55% 100.00%
NP -8,810 -156 9,336 12,642 -9,843 2,361 -2,501 132.05%
  QoQ % -5,547.44% -101.67% -26.15% 228.44% -516.90% 194.40% -
  Horiz. % 352.26% 6.24% -373.29% -505.48% 393.56% -94.40% 100.00%
NP to SH -8,810 -156 9,336 12,642 -9,843 2,361 -2,501 132.05%
  QoQ % -5,547.44% -101.67% -26.15% 228.44% -516.90% 194.40% -
  Horiz. % 352.26% 6.24% -373.29% -505.48% 393.56% -94.40% 100.00%
Tax Rate - % - % -13.65 % 0.05 % - % 11.74 % - % -
  QoQ % 0.00% 0.00% -27,400.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -116.27% 0.43% 0.00% 100.00% -
Total Cost 11,318 6,136 -2,556 -9,598 13,363 -48 4,835 76.57%
  QoQ % 84.45% 340.06% 73.37% -171.83% 27,939.58% -100.99% -
  Horiz. % 234.08% 126.91% -52.86% -198.51% 276.38% -0.99% 100.00%
Net Worth 366,627 369,199 358,698 271,870 239,424 240,472 236,936 33.89%
  QoQ % -0.70% 2.93% 31.94% 13.55% -0.44% 1.49% -
  Horiz. % 154.74% 155.82% 151.39% 114.74% 101.05% 101.49% 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 366,627 369,199 358,698 271,870 239,424 240,472 236,936 33.89%
  QoQ % -0.70% 2.93% 31.94% 13.55% -0.44% 1.49% -
  Horiz. % 154.74% 155.82% 151.39% 114.74% 101.05% 101.49% 100.00%
NOSH 547,204 520,000 491,368 453,118 443,378 437,222 438,771 15.91%
  QoQ % 5.23% 5.83% 8.44% 2.20% 1.41% -0.35% -
  Horiz. % 124.71% 118.51% 111.99% 103.27% 101.05% 99.65% 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 -351.28 % -2.61 % 137.70 % 415.31 % -279.63 % 102.08 % -107.16 % 121.15%
  QoQ % -13,359.00% -101.90% -66.84% 248.52% -373.93% 195.26% -
  Horiz. % 327.81% 2.44% -128.50% -387.56% 260.95% -95.26% 100.00%
ROE -2.40 % -0.04 % 2.60 % 4.65 % -4.11 % 0.98 % -1.06 % 72.68%
  QoQ % -5,900.00% -101.54% -44.09% 213.14% -519.39% 192.45% -
  Horiz. % 226.42% 3.77% -245.28% -438.68% 387.74% -92.45% 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 0.46 1.15 1.38 0.67 0.79 0.53 0.53 -9.03%
  QoQ % -60.00% -16.67% 105.97% -15.19% 49.06% 0.00% -
  Horiz. % 86.79% 216.98% 260.38% 126.42% 149.06% 100.00% 100.00%
EPS -1.61 -0.03 1.90 2.79 -2.22 0.54 -0.57 100.20%
  QoQ % -5,266.67% -101.58% -31.90% 225.68% -511.11% 194.74% -
  Horiz. % 282.46% 5.26% -333.33% -489.47% 389.47% -94.74% 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 0.5500 0.5400 15.51%
  QoQ % -5.63% -2.74% 21.67% 11.11% -1.82% 1.85% -
  Horiz. % 124.07% 131.48% 135.19% 111.11% 100.00% 101.85% 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 0.16 0.38 0.43 0.19 0.22 0.15 0.15 4.41%
  QoQ % -57.89% -11.63% 126.32% -13.64% 46.67% 0.00% -
  Horiz. % 106.67% 253.33% 286.67% 126.67% 146.67% 100.00% 100.00%
EPS -0.55 -0.01 0.59 0.80 -0.62 0.15 -0.16 128.28%
  QoQ % -5,400.00% -101.69% -26.25% 229.03% -513.33% 193.75% -
  Horiz. % 343.75% 6.25% -368.75% -500.00% 387.50% -93.75% 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 0.2308 0.2325 0.2258 0.1712 0.1507 0.1514 0.1492 33.86%
  QoQ % -0.73% 2.97% 31.89% 13.60% -0.46% 1.47% -
  Horiz. % 154.69% 155.83% 151.34% 114.75% 101.01% 101.47% 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 351.28 163.48 126.83 276.87 181.38 281.65 265.07 20.71%
  QoQ % 114.88% 28.90% -54.19% 52.65% -35.60% 6.25% -
  Horiz. % 132.52% 61.67% 47.85% 104.45% 68.43% 106.25% 100.00%
P/EPS -100.00 -6,266.67 92.11 66.67 -64.86 275.93 -247.37 -45.42%
  QoQ % 98.40% -6,903.46% 38.16% 202.79% -123.51% 211.55% -
  Horiz. % 40.43% 2,533.32% -37.24% -26.95% 26.22% -111.55% 100.00%
EY -1.00 -0.02 1.09 1.50 -1.54 0.36 -0.40 84.51%
  QoQ % -4,900.00% -101.83% -27.33% 197.40% -527.78% 190.00% -
  Horiz. % 250.00% 5.00% -272.50% -375.00% 385.00% -90.00% 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 2.40 2.65 2.40 3.10 2.67 2.71 2.61 -5.45%
  QoQ % -9.43% 10.42% -22.58% 16.10% -1.48% 3.83% -
  Horiz. % 91.95% 101.53% 91.95% 118.77% 102.30% 103.83% 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 338.18 140.87 152.92 290.27 188.94 289.21 280.11 13.42%
  QoQ % 140.07% -7.88% -47.32% 53.63% -34.67% 3.25% -
  Horiz. % 120.73% 50.29% 54.59% 103.63% 67.45% 103.25% 100.00%
P/EPS -96.27 -5,400.00 111.05 69.89 -67.57 283.33 -261.40 -48.71%
  QoQ % 98.22% -4,962.67% 58.89% 203.43% -123.85% 208.39% -
  Horiz. % 36.83% 2,065.80% -42.48% -26.74% 25.85% -108.39% 100.00%
EY -1.04 -0.02 0.90 1.43 -1.48 0.35 -0.38 96.02%
  QoQ % -5,100.00% -102.22% -37.06% 196.62% -522.86% 192.11% -
  Horiz. % 273.68% 5.26% -236.84% -376.32% 389.47% -92.11% 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 2.78 2.76 -11.22%
  QoQ % 1.32% -21.11% -11.08% 16.91% 0.00% 0.72% -
  Horiz. % 83.70% 82.61% 104.71% 117.75% 100.72% 100.72% 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.
 


 

218  209  526  1343 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 NETX 0.020.00 
 HSI-H8F 0.415+0.02 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 TANCO 0.0750.00 
 SPRING 0.255+0.025 
 MFLOUR 0.720.00 
 DGB 0.165+0.005 
 IFCAMSC 0.52+0.03 
Partners & Brokers