Highlights

[HIBISCS] QoQ Quarter Result on 2012-12-31 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     12.67%    YoY -     13.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,044 3,520 2,313 2,334 1,870 1,999 5,669 -33.91%
  QoQ % -13.52% 52.18% -0.90% 24.81% -6.45% -64.74% -
  Horiz. % 53.70% 62.09% 40.80% 41.17% 32.99% 35.26% 100.00%
PBT 12,648 -10,133 2,675 -2,512 -2,884 -1,209 -3,181 -
  QoQ % 224.82% -478.80% 206.49% 12.90% -138.54% 61.99% -
  Horiz. % -397.61% 318.55% -84.09% 78.97% 90.66% 38.01% 100.00%
Tax -6 290 -314 11 20 16 -429 -94.18%
  QoQ % -102.07% 192.36% -2,954.55% -45.00% 25.00% 103.73% -
  Horiz. % 1.40% -67.60% 73.19% -2.56% -4.66% -3.73% 100.00%
NP 12,642 -9,843 2,361 -2,501 -2,864 -1,193 -3,610 -
  QoQ % 228.44% -516.90% 194.40% 12.67% -140.07% 66.95% -
  Horiz. % -350.19% 272.66% -65.40% 69.28% 79.34% 33.05% 100.00%
NP to SH 12,642 -9,843 2,361 -2,501 -2,864 -1,193 -3,610 -
  QoQ % 228.44% -516.90% 194.40% 12.67% -140.07% 66.95% -
  Horiz. % -350.19% 272.66% -65.40% 69.28% 79.34% 33.05% 100.00%
Tax Rate 0.05 % - % 11.74 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.43% 0.00% 100.00% - - - -
Total Cost -9,598 13,363 -48 4,835 4,734 3,192 9,279 -
  QoQ % -171.83% 27,939.58% -100.99% 2.13% 48.31% -65.60% -
  Horiz. % -103.44% 144.01% -0.52% 52.11% 51.02% 34.40% 100.00%
Net Worth 271,870 239,424 240,472 236,936 237,932 242,860 6,738,666 -88.21%
  QoQ % 13.55% -0.44% 1.49% -0.42% -2.03% -96.40% -
  Horiz. % 4.03% 3.55% 3.57% 3.52% 3.53% 3.60% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 271,870 239,424 240,472 236,936 237,932 242,860 6,738,666 -88.21%
  QoQ % 13.55% -0.44% 1.49% -0.42% -2.03% -96.40% -
  Horiz. % 4.03% 3.55% 3.57% 3.52% 3.53% 3.60% 100.00%
NOSH 453,118 443,378 437,222 438,771 440,615 426,071 12,033,333 -88.74%
  QoQ % 2.20% 1.41% -0.35% -0.42% 3.41% -96.46% -
  Horiz. % 3.77% 3.68% 3.63% 3.65% 3.66% 3.54% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 415.31 % -279.63 % 102.08 % -107.16 % -153.16 % -59.68 % -63.68 % -
  QoQ % 248.52% -373.93% 195.26% 30.03% -156.64% 6.28% -
  Horiz. % -652.18% 439.12% -160.30% 168.28% 240.52% 93.72% 100.00%
ROE 4.65 % -4.11 % 0.98 % -1.06 % -1.20 % -0.49 % -0.05 % -
  QoQ % 213.14% -519.39% 192.45% 11.67% -144.90% -880.00% -
  Horiz. % -9,300.00% 8,220.00% -1,960.00% 2,120.00% 2,400.00% 980.00% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.67 0.79 0.53 0.53 0.42 0.47 0.05 463.27%
  QoQ % -15.19% 49.06% 0.00% 26.19% -10.64% 840.00% -
  Horiz. % 1,340.00% 1,580.00% 1,060.00% 1,060.00% 840.00% 940.00% 100.00%
EPS 2.79 -2.22 0.54 -0.57 -0.65 0.28 -0.03 -
  QoQ % 225.68% -511.11% 194.74% 12.31% -332.14% 1,033.33% -
  Horiz. % -9,300.00% 7,400.00% -1,800.00% 1,900.00% 2,166.67% -933.33% 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 0.6000 0.5400 0.5500 0.5400 0.5400 0.5700 0.5600 4.70%
  QoQ % 11.11% -1.82% 1.85% 0.00% -5.26% 1.79% -
  Horiz. % 107.14% 96.43% 98.21% 96.43% 96.43% 101.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.19 0.22 0.15 0.15 0.12 0.13 0.36 -34.67%
  QoQ % -13.64% 46.67% 0.00% 25.00% -7.69% -63.89% -
  Horiz. % 52.78% 61.11% 41.67% 41.67% 33.33% 36.11% 100.00%
EPS 0.80 -0.62 0.15 -0.16 -0.18 -0.08 -0.23 -
  QoQ % 229.03% -513.33% 193.75% 11.11% -125.00% 65.22% -
  Horiz. % -347.83% 269.57% -65.22% 69.57% 78.26% 34.78% 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 0.1712 0.1507 0.1514 0.1492 0.1498 0.1529 4.2429 -88.21%
  QoQ % 13.60% -0.46% 1.47% -0.40% -2.03% -96.40% -
  Horiz. % 4.03% 3.55% 3.57% 3.52% 3.53% 3.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.8600 1.4400 1.4900 1.4100 1.7600 1.5100 1.6500 -
P/RPS 276.87 181.38 281.65 265.07 414.70 321.84 3,502.38 -81.55%
  QoQ % 52.65% -35.60% 6.25% -36.08% 28.85% -90.81% -
  Horiz. % 7.91% 5.18% 8.04% 7.57% 11.84% 9.19% 100.00%
P/EPS 66.67 -64.86 275.93 -247.37 -270.77 -539.29 -5,500.00 -
  QoQ % 202.79% -123.51% 211.55% 8.64% 49.79% 90.19% -
  Horiz. % -1.21% 1.18% -5.02% 4.50% 4.92% 9.81% 100.00%
EY 1.50 -1.54 0.36 -0.40 -0.37 -0.19 -0.02 -
  QoQ % 197.40% -527.78% 190.00% -8.11% -94.74% -850.00% -
  Horiz. % -7,500.00% 7,700.00% -1,800.00% 2,000.00% 1,850.00% 950.00% 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 3.10 2.67 2.71 2.61 3.26 2.65 2.95 3.36%
  QoQ % 16.10% -1.48% 3.83% -19.94% 23.02% -10.17% -
  Horiz. % 105.08% 90.51% 91.86% 88.47% 110.51% 89.83% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 21/08/13 23/05/13 25/02/13 23/11/12 27/08/12 30/05/12 -
Price 1.9500 1.5000 1.5300 1.4900 1.5700 1.7000 1.4900 -
P/RPS 290.27 188.94 289.21 280.11 369.93 362.34 3,162.76 -79.62%
  QoQ % 53.63% -34.67% 3.25% -24.28% 2.09% -88.54% -
  Horiz. % 9.18% 5.97% 9.14% 8.86% 11.70% 11.46% 100.00%
P/EPS 69.89 -67.57 283.33 -261.40 -241.54 -607.14 -4,966.67 -
  QoQ % 203.43% -123.85% 208.39% -8.22% 60.22% 87.78% -
  Horiz. % -1.41% 1.36% -5.70% 5.26% 4.86% 12.22% 100.00%
EY 1.43 -1.48 0.35 -0.38 -0.41 -0.16 -0.02 -
  QoQ % 196.62% -522.86% 192.11% 7.32% -156.25% -700.00% -
  Horiz. % -7,150.00% 7,400.00% -1,750.00% 1,900.00% 2,050.00% 800.00% 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 3.25 2.78 2.78 2.76 2.91 2.98 2.66 14.27%
  QoQ % 16.91% 0.00% 0.72% -5.15% -2.35% 12.03% -
  Horiz. % 122.18% 104.51% 104.51% 103.76% 109.40% 112.03% 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.
 


 

334  163  562  1122 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SAPNRG 0.31+0.01 
 SCOMI-WB 0.045+0.01 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 GPACKET 0.46+0.015 
 HSI-H6R 0.325-0.065 
 HSI-C5J 0.21+0.07 
 SAPNRG-WA 0.135+0.005 
 KNM-WB 0.285+0.02 
Partners & Brokers