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.
 


FEATURED EVENT
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers