Highlights

[HIBISCS] QoQ Quarter Result on 2013-12-31 [#4]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -26.15%    YoY -     473.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,171 2,508 5,980 6,780 3,044 3,520 2,313 -4.13%
  QoQ % -13.44% -58.06% -11.80% 122.73% -13.52% 52.18% -
  Horiz. % 93.86% 108.43% 258.54% 293.13% 131.60% 152.18% 100.00%
PBT -9,966 -9,792 -146 8,215 12,648 -10,133 2,675 -
  QoQ % -1.78% -6,606.85% -101.78% -35.05% 224.82% -478.80% -
  Horiz. % -372.56% -366.06% -5.46% 307.10% 472.82% -378.80% 100.00%
Tax 689 982 -10 1,121 -6 290 -314 -
  QoQ % -29.84% 9,920.00% -100.89% 18,783.33% -102.07% 192.36% -
  Horiz. % -219.43% -312.74% 3.18% -357.01% 1.91% -92.36% 100.00%
NP -9,277 -8,810 -156 9,336 12,642 -9,843 2,361 -
  QoQ % -5.30% -5,547.44% -101.67% -26.15% 228.44% -516.90% -
  Horiz. % -392.93% -373.15% -6.61% 395.43% 535.45% -416.90% 100.00%
NP to SH -9,277 -8,810 -156 9,336 12,642 -9,843 2,361 -
  QoQ % -5.30% -5,547.44% -101.67% -26.15% 228.44% -516.90% -
  Horiz. % -392.93% -373.15% -6.61% 395.43% 535.45% -416.90% 100.00%
Tax Rate - % - % - % -13.65 % 0.05 % - % 11.74 % -
  QoQ % 0.00% 0.00% 0.00% -27,400.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -116.27% 0.43% 0.00% 100.00%
Total Cost 11,448 11,318 6,136 -2,556 -9,598 13,363 -48 -
  QoQ % 1.15% 84.45% 340.06% 73.37% -171.83% 27,939.58% -
  Horiz. % -23,850.00% -23,579.17% -12,783.33% 5,325.00% 19,995.83% -27,839.58% 100.00%
Net Worth 463,849 366,627 369,199 358,698 271,870 239,424 240,472 54.89%
  QoQ % 26.52% -0.70% 2.93% 31.94% 13.55% -0.44% -
  Horiz. % 192.89% 152.46% 153.53% 149.16% 113.06% 99.56% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 463,849 366,627 369,199 358,698 271,870 239,424 240,472 54.89%
  QoQ % 26.52% -0.70% 2.93% 31.94% 13.55% -0.44% -
  Horiz. % 192.89% 152.46% 153.53% 149.16% 113.06% 99.56% 100.00%
NOSH 813,771 547,204 520,000 491,368 453,118 443,378 437,222 51.25%
  QoQ % 48.71% 5.23% 5.83% 8.44% 2.20% 1.41% -
  Horiz. % 186.12% 125.15% 118.93% 112.38% 103.64% 101.41% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -427.31 % -351.28 % -2.61 % 137.70 % 415.31 % -279.63 % 102.08 % -
  QoQ % -21.64% -13,359.00% -101.90% -66.84% 248.52% -373.93% -
  Horiz. % -418.60% -344.12% -2.56% 134.89% 406.85% -273.93% 100.00%
ROE -2.00 % -2.40 % -0.04 % 2.60 % 4.65 % -4.11 % 0.98 % -
  QoQ % 16.67% -5,900.00% -101.54% -44.09% 213.14% -519.39% -
  Horiz. % -204.08% -244.90% -4.08% 265.31% 474.49% -419.39% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.27 0.46 1.15 1.38 0.67 0.79 0.53 -36.19%
  QoQ % -41.30% -60.00% -16.67% 105.97% -15.19% 49.06% -
  Horiz. % 50.94% 86.79% 216.98% 260.38% 126.42% 149.06% 100.00%
EPS -1.14 -1.61 -0.03 1.90 2.79 -2.22 0.54 -
  QoQ % 29.19% -5,266.67% -101.58% -31.90% 225.68% -511.11% -
  Horiz. % -211.11% -298.15% -5.56% 351.85% 516.67% -411.11% 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 0.5700 0.6700 0.7100 0.7300 0.6000 0.5400 0.5500 2.41%
  QoQ % -14.93% -5.63% -2.74% 21.67% 11.11% -1.82% -
  Horiz. % 103.64% 121.82% 129.09% 132.73% 109.09% 98.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.14 0.16 0.38 0.43 0.19 0.22 0.15 -4.49%
  QoQ % -12.50% -57.89% -11.63% 126.32% -13.64% 46.67% -
  Horiz. % 93.33% 106.67% 253.33% 286.67% 126.67% 146.67% 100.00%
EPS -0.58 -0.55 -0.01 0.59 0.80 -0.62 0.15 -
  QoQ % -5.45% -5,400.00% -101.69% -26.25% 229.03% -513.33% -
  Horiz. % -386.67% -366.67% -6.67% 393.33% 533.33% -413.33% 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 0.2921 0.2308 0.2325 0.2258 0.1712 0.1507 0.1514 54.92%
  QoQ % 26.56% -0.73% 2.97% 31.89% 13.60% -0.46% -
  Horiz. % 192.93% 152.44% 153.57% 149.14% 113.08% 99.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.4500 1.6100 1.8800 1.7500 1.8600 1.4400 1.4900 -
P/RPS 543.51 351.28 163.48 126.83 276.87 181.38 281.65 54.94%
  QoQ % 54.72% 114.88% 28.90% -54.19% 52.65% -35.60% -
  Horiz. % 192.97% 124.72% 58.04% 45.03% 98.30% 64.40% 100.00%
P/EPS -127.19 -100.00 -6,266.67 92.11 66.67 -64.86 275.93 -
  QoQ % -27.19% 98.40% -6,903.46% 38.16% 202.79% -123.51% -
  Horiz. % -46.10% -36.24% -2,271.11% 33.38% 24.16% -23.51% 100.00%
EY -0.79 -1.00 -0.02 1.09 1.50 -1.54 0.36 -
  QoQ % 21.00% -4,900.00% -101.83% -27.33% 197.40% -527.78% -
  Horiz. % -219.44% -277.78% -5.56% 302.78% 416.67% -427.78% 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 2.54 2.40 2.65 2.40 3.10 2.67 2.71 -4.22%
  QoQ % 5.83% -9.43% 10.42% -22.58% 16.10% -1.48% -
  Horiz. % 93.73% 88.56% 97.79% 88.56% 114.39% 98.52% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 26/05/14 24/02/14 20/11/13 21/08/13 23/05/13 -
Price 1.0600 1.5500 1.6200 2.1100 1.9500 1.5000 1.5300 -
P/RPS 397.33 338.18 140.87 152.92 290.27 188.94 289.21 23.56%
  QoQ % 17.49% 140.07% -7.88% -47.32% 53.63% -34.67% -
  Horiz. % 137.38% 116.93% 48.71% 52.88% 100.37% 65.33% 100.00%
P/EPS -92.98 -96.27 -5,400.00 111.05 69.89 -67.57 283.33 -
  QoQ % 3.42% 98.22% -4,962.67% 58.89% 203.43% -123.85% -
  Horiz. % -32.82% -33.98% -1,905.90% 39.19% 24.67% -23.85% 100.00%
EY -1.08 -1.04 -0.02 0.90 1.43 -1.48 0.35 -
  QoQ % -3.85% -5,100.00% -102.22% -37.06% 196.62% -522.86% -
  Horiz. % -308.57% -297.14% -5.71% 257.14% 408.57% -422.86% 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 1.86 2.31 2.28 2.89 3.25 2.78 2.78 -23.48%
  QoQ % -19.48% 1.32% -21.11% -11.08% 16.91% 0.00% -
  Horiz. % 66.91% 83.09% 82.01% 103.96% 116.91% 100.00% 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 
Partners & Brokers