Highlights

[HIBISCS] QoQ Quarter Result on 2014-12-31 [#2]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -14.89%    YoY -     -214.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 245 831 1,717 2,379 2,171 2,508 5,980 -88.09%
  QoQ % -70.52% -51.60% -27.83% 9.58% -13.44% -58.06% -
  Horiz. % 4.10% 13.90% 28.71% 39.78% 36.30% 41.94% 100.00%
PBT 4,759 -34,257 -11,017 -10,634 -9,966 -9,792 -146 -
  QoQ % 113.89% -210.95% -3.60% -6.70% -1.78% -6,606.85% -
  Horiz. % -3,259.59% 23,463.70% 7,545.89% 7,283.56% 6,826.03% 6,706.85% 100.00%
Tax -10 -17 -24 -24 689 982 -10 -
  QoQ % 41.18% 29.17% 0.00% -103.48% -29.84% 9,920.00% -
  Horiz. % 100.00% 170.00% 240.00% 240.00% -6,890.00% -9,820.00% 100.00%
NP 4,749 -34,274 -11,041 -10,658 -9,277 -8,810 -156 -
  QoQ % 113.86% -210.42% -3.59% -14.89% -5.30% -5,547.44% -
  Horiz. % -3,044.23% 21,970.51% 7,077.56% 6,832.05% 5,946.79% 5,647.44% 100.00%
NP to SH 4,749 -34,274 -11,041 -10,658 -9,277 -8,810 -156 -
  QoQ % 113.86% -210.42% -3.59% -14.89% -5.30% -5,547.44% -
  Horiz. % -3,044.23% 21,970.51% 7,077.56% 6,832.05% 5,946.79% 5,647.44% 100.00%
Tax Rate 0.21 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost -4,504 35,105 12,758 13,037 11,448 11,318 6,136 -
  QoQ % -112.83% 175.16% -2.14% 13.88% 1.15% 84.45% -
  Horiz. % -73.40% 572.12% 207.92% 212.47% 186.57% 184.45% 100.00%
Net Worth 600,893 506,739 520,632 506,254 463,849 366,627 369,199 38.32%
  QoQ % 18.58% -2.67% 2.84% 9.14% 26.52% -0.70% -
  Horiz. % 162.76% 137.25% 141.02% 137.12% 125.64% 99.30% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 600,893 506,739 520,632 506,254 463,849 366,627 369,199 38.32%
  QoQ % 18.58% -2.67% 2.84% 9.14% 26.52% -0.70% -
  Horiz. % 162.76% 137.25% 141.02% 137.12% 125.64% 99.30% 100.00%
NOSH 969,183 921,344 897,642 888,166 813,771 547,204 520,000 51.39%
  QoQ % 5.19% 2.64% 1.07% 9.14% 48.71% 5.23% -
  Horiz. % 186.38% 177.18% 172.62% 170.80% 156.49% 105.23% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1,938.37 % -4,124.43 % -643.04 % -448.00 % -427.31 % -351.28 % -2.61 % -
  QoQ % 147.00% -541.40% -43.54% -4.84% -21.64% -13,359.00% -
  Horiz. % -74,267.05% 158,024.14% 24,637.55% 17,164.75% 16,372.03% 13,459.00% 100.00%
ROE 0.79 % -6.76 % -2.12 % -2.11 % -2.00 % -2.40 % -0.04 % -
  QoQ % 111.69% -218.87% -0.47% -5.50% 16.67% -5,900.00% -
  Horiz. % -1,975.00% 16,900.00% 5,300.00% 5,275.00% 5,000.00% 6,000.00% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.03 0.09 0.19 0.27 0.27 0.46 1.15 -91.18%
  QoQ % -66.67% -52.63% -29.63% 0.00% -41.30% -60.00% -
  Horiz. % 2.61% 7.83% 16.52% 23.48% 23.48% 40.00% 100.00%
EPS 0.49 -3.72 -1.23 -1.20 -1.14 -1.61 -0.03 -
  QoQ % 113.17% -202.44% -2.50% -5.26% 29.19% -5,266.67% -
  Horiz. % -1,633.33% 12,400.00% 4,100.00% 4,000.00% 3,800.00% 5,366.67% 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 0.6200 0.5500 0.5800 0.5700 0.5700 0.6700 0.7100 -8.63%
  QoQ % 12.73% -5.17% 1.75% 0.00% -14.93% -5.63% -
  Horiz. % 87.32% 77.46% 81.69% 80.28% 80.28% 94.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.02 0.05 0.11 0.15 0.14 0.16 0.38 -85.93%
  QoQ % -60.00% -54.55% -26.67% 7.14% -12.50% -57.89% -
  Horiz. % 5.26% 13.16% 28.95% 39.47% 36.84% 42.11% 100.00%
EPS 0.30 -2.16 -0.70 -0.67 -0.58 -0.55 -0.01 -
  QoQ % 113.89% -208.57% -4.48% -15.52% -5.45% -5,400.00% -
  Horiz. % -3,000.00% 21,600.00% 7,000.00% 6,700.00% 5,800.00% 5,500.00% 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 0.3783 0.3191 0.3278 0.3188 0.2921 0.2308 0.2325 38.30%
  QoQ % 18.55% -2.65% 2.82% 9.14% 26.56% -0.73% -
  Horiz. % 162.71% 137.25% 140.99% 137.12% 125.63% 99.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.6750 0.7450 0.7650 0.8500 1.4500 1.6100 1.8800 -
P/RPS 2,670.20 825.99 399.94 317.34 543.51 351.28 163.48 542.66%
  QoQ % 223.27% 106.53% 26.03% -41.61% 54.72% 114.88% -
  Horiz. % 1,633.35% 505.25% 244.64% 194.12% 332.46% 214.88% 100.00%
P/EPS 137.76 -20.03 -62.20 -70.83 -127.19 -100.00 -6,266.67 -
  QoQ % 787.77% 67.80% 12.18% 44.31% -27.19% 98.40% -
  Horiz. % -2.20% 0.32% 0.99% 1.13% 2.03% 1.60% 100.00%
EY 0.73 -4.99 -1.61 -1.41 -0.79 -1.00 -0.02 -
  QoQ % 114.63% -209.94% -14.18% -78.48% 21.00% -4,900.00% -
  Horiz. % -3,650.00% 24,950.00% 8,050.00% 7,050.00% 3,950.00% 5,000.00% 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 1.09 1.35 1.32 1.49 2.54 2.40 2.65 -44.66%
  QoQ % -19.26% 2.27% -11.41% -41.34% 5.83% -9.43% -
  Horiz. % 41.13% 50.94% 49.81% 56.23% 95.85% 90.57% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 26/08/15 28/05/15 27/02/15 27/11/14 26/08/14 26/05/14 -
Price 0.2350 0.6250 0.7150 0.9200 1.0600 1.5500 1.6200 -
P/RPS 929.63 692.95 373.80 343.47 397.33 338.18 140.87 251.42%
  QoQ % 34.16% 85.38% 8.83% -13.56% 17.49% 140.07% -
  Horiz. % 659.92% 491.91% 265.35% 243.82% 282.05% 240.07% 100.00%
P/EPS 47.96 -16.80 -58.13 -76.67 -92.98 -96.27 -5,400.00 -
  QoQ % 385.48% 71.10% 24.18% 17.54% 3.42% 98.22% -
  Horiz. % -0.89% 0.31% 1.08% 1.42% 1.72% 1.78% 100.00%
EY 2.09 -5.95 -1.72 -1.30 -1.08 -1.04 -0.02 -
  QoQ % 135.13% -245.93% -32.31% -20.37% -3.85% -5,100.00% -
  Horiz. % -10,450.00% 29,750.00% 8,600.00% 6,500.00% 5,400.00% 5,200.00% 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 0.38 1.14 1.23 1.61 1.86 2.31 2.28 -69.68%
  QoQ % -66.67% -7.32% -23.60% -13.44% -19.48% 1.32% -
  Horiz. % 16.67% 50.00% 53.95% 70.61% 81.58% 101.32% 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.
 


 

308  1671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.31-0.005 
 SUMATEC 0.025-0.005 
 LONBISC 0.105-0.035 
 PA 0.055-0.005 
 SAPNRG 0.29-0.005 
 OCK-WA 0.135-0.005 
 KHEESAN 0.305+0.01 
 GPACKET-WB 0.2650.00 
 REACH-WA 0.05-0.005 
 ORION 0.0850.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers