Highlights

[HIBISCS] QoQ Quarter Result on 2014-09-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -5.30%    YoY -     -173.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 831 1,717 2,379 2,171 2,508 5,980 6,780 -75.42%
  QoQ % -51.60% -27.83% 9.58% -13.44% -58.06% -11.80% -
  Horiz. % 12.26% 25.32% 35.09% 32.02% 36.99% 88.20% 100.00%
PBT -34,257 -11,017 -10,634 -9,966 -9,792 -146 8,215 -
  QoQ % -210.95% -3.60% -6.70% -1.78% -6,606.85% -101.78% -
  Horiz. % -417.01% -134.11% -129.45% -121.31% -119.20% -1.78% 100.00%
Tax -17 -24 -24 689 982 -10 1,121 -
  QoQ % 29.17% 0.00% -103.48% -29.84% 9,920.00% -100.89% -
  Horiz. % -1.52% -2.14% -2.14% 61.46% 87.60% -0.89% 100.00%
NP -34,274 -11,041 -10,658 -9,277 -8,810 -156 9,336 -
  QoQ % -210.42% -3.59% -14.89% -5.30% -5,547.44% -101.67% -
  Horiz. % -367.12% -118.26% -114.16% -99.37% -94.37% -1.67% 100.00%
NP to SH -34,274 -11,041 -10,658 -9,277 -8,810 -156 9,336 -
  QoQ % -210.42% -3.59% -14.89% -5.30% -5,547.44% -101.67% -
  Horiz. % -367.12% -118.26% -114.16% -99.37% -94.37% -1.67% 100.00%
Tax Rate - % - % - % - % - % - % -13.65 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 35,105 12,758 13,037 11,448 11,318 6,136 -2,556 -
  QoQ % 175.16% -2.14% 13.88% 1.15% 84.45% 340.06% -
  Horiz. % -1,373.44% -499.14% -510.05% -447.89% -442.80% -240.06% 100.00%
Net Worth 506,739 520,632 506,254 463,849 366,627 369,199 358,698 25.98%
  QoQ % -2.67% 2.84% 9.14% 26.52% -0.70% 2.93% -
  Horiz. % 141.27% 145.14% 141.14% 129.31% 102.21% 102.93% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 506,739 520,632 506,254 463,849 366,627 369,199 358,698 25.98%
  QoQ % -2.67% 2.84% 9.14% 26.52% -0.70% 2.93% -
  Horiz. % 141.27% 145.14% 141.14% 129.31% 102.21% 102.93% 100.00%
NOSH 921,344 897,642 888,166 813,771 547,204 520,000 491,368 52.23%
  QoQ % 2.64% 1.07% 9.14% 48.71% 5.23% 5.83% -
  Horiz. % 187.51% 182.68% 180.75% 165.61% 111.36% 105.83% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -4,124.43 % -643.04 % -448.00 % -427.31 % -351.28 % -2.61 % 137.70 % -
  QoQ % -541.40% -43.54% -4.84% -21.64% -13,359.00% -101.90% -
  Horiz. % -2,995.23% -466.99% -325.34% -310.32% -255.11% -1.90% 100.00%
ROE -6.76 % -2.12 % -2.11 % -2.00 % -2.40 % -0.04 % 2.60 % -
  QoQ % -218.87% -0.47% -5.50% 16.67% -5,900.00% -101.54% -
  Horiz. % -260.00% -81.54% -81.15% -76.92% -92.31% -1.54% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.09 0.19 0.27 0.27 0.46 1.15 1.38 -83.88%
  QoQ % -52.63% -29.63% 0.00% -41.30% -60.00% -16.67% -
  Horiz. % 6.52% 13.77% 19.57% 19.57% 33.33% 83.33% 100.00%
EPS -3.72 -1.23 -1.20 -1.14 -1.61 -0.03 1.90 -
  QoQ % -202.44% -2.50% -5.26% 29.19% -5,266.67% -101.58% -
  Horiz. % -195.79% -64.74% -63.16% -60.00% -84.74% -1.58% 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 0.5800 0.5700 0.5700 0.6700 0.7100 0.7300 -17.24%
  QoQ % -5.17% 1.75% 0.00% -14.93% -5.63% -2.74% -
  Horiz. % 75.34% 79.45% 78.08% 78.08% 91.78% 97.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.05 0.11 0.15 0.14 0.16 0.38 0.43 -76.27%
  QoQ % -54.55% -26.67% 7.14% -12.50% -57.89% -11.63% -
  Horiz. % 11.63% 25.58% 34.88% 32.56% 37.21% 88.37% 100.00%
EPS -2.16 -0.70 -0.67 -0.58 -0.55 -0.01 0.59 -
  QoQ % -208.57% -4.48% -15.52% -5.45% -5,400.00% -101.69% -
  Horiz. % -366.10% -118.64% -113.56% -98.31% -93.22% -1.69% 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 0.3191 0.3278 0.3188 0.2921 0.2308 0.2325 0.2258 26.01%
  QoQ % -2.65% 2.82% 9.14% 26.56% -0.73% 2.97% -
  Horiz. % 141.32% 145.17% 141.19% 129.36% 102.21% 102.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.7450 0.7650 0.8500 1.4500 1.6100 1.8800 1.7500 -
P/RPS 825.99 399.94 317.34 543.51 351.28 163.48 126.83 249.94%
  QoQ % 106.53% 26.03% -41.61% 54.72% 114.88% 28.90% -
  Horiz. % 651.26% 315.34% 250.21% 428.53% 276.97% 128.90% 100.00%
P/EPS -20.03 -62.20 -70.83 -127.19 -100.00 -6,266.67 92.11 -
  QoQ % 67.80% 12.18% 44.31% -27.19% 98.40% -6,903.46% -
  Horiz. % -21.75% -67.53% -76.90% -138.08% -108.57% -6,803.46% 100.00%
EY -4.99 -1.61 -1.41 -0.79 -1.00 -0.02 1.09 -
  QoQ % -209.94% -14.18% -78.48% 21.00% -4,900.00% -101.83% -
  Horiz. % -457.80% -147.71% -129.36% -72.48% -91.74% -1.83% 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 1.35 1.32 1.49 2.54 2.40 2.65 2.40 -31.93%
  QoQ % 2.27% -11.41% -41.34% 5.83% -9.43% 10.42% -
  Horiz. % 56.25% 55.00% 62.08% 105.83% 100.00% 110.42% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 27/02/15 27/11/14 26/08/14 26/05/14 24/02/14 -
Price 0.6250 0.7150 0.9200 1.0600 1.5500 1.6200 2.1100 -
P/RPS 692.95 373.80 343.47 397.33 338.18 140.87 152.92 174.60%
  QoQ % 85.38% 8.83% -13.56% 17.49% 140.07% -7.88% -
  Horiz. % 453.15% 244.44% 224.61% 259.83% 221.15% 92.12% 100.00%
P/EPS -16.80 -58.13 -76.67 -92.98 -96.27 -5,400.00 111.05 -
  QoQ % 71.10% 24.18% 17.54% 3.42% 98.22% -4,962.67% -
  Horiz. % -15.13% -52.35% -69.04% -83.73% -86.69% -4,862.67% 100.00%
EY -5.95 -1.72 -1.30 -1.08 -1.04 -0.02 0.90 -
  QoQ % -245.93% -32.31% -20.37% -3.85% -5,100.00% -102.22% -
  Horiz. % -661.11% -191.11% -144.44% -120.00% -115.56% -2.22% 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 1.14 1.23 1.61 1.86 2.31 2.28 2.89 -46.31%
  QoQ % -7.32% -23.60% -13.44% -19.48% 1.32% -21.11% -
  Horiz. % 39.45% 42.56% 55.71% 64.36% 79.93% 78.89% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
7. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers