Highlights

[HIBISCS] QoQ Quarter Result on 2013-03-31 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 23-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     194.40%    YoY -     165.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 6,780 3,044 3,520 2,313 2,334 1,870 1,999 125.24%
  QoQ % 122.73% -13.52% 52.18% -0.90% 24.81% -6.45% -
  Horiz. % 339.17% 152.28% 176.09% 115.71% 116.76% 93.55% 100.00%
PBT 8,215 12,648 -10,133 2,675 -2,512 -2,884 -1,209 -
  QoQ % -35.05% 224.82% -478.80% 206.49% 12.90% -138.54% -
  Horiz. % -679.49% -1,046.15% 838.13% -221.26% 207.78% 238.54% 100.00%
Tax 1,121 -6 290 -314 11 20 16 1,586.41%
  QoQ % 18,783.33% -102.07% 192.36% -2,954.55% -45.00% 25.00% -
  Horiz. % 7,006.25% -37.50% 1,812.50% -1,962.50% 68.75% 125.00% 100.00%
NP 9,336 12,642 -9,843 2,361 -2,501 -2,864 -1,193 -
  QoQ % -26.15% 228.44% -516.90% 194.40% 12.67% -140.07% -
  Horiz. % -782.57% -1,059.68% 825.06% -197.90% 209.64% 240.07% 100.00%
NP to SH 9,336 12,642 -9,843 2,361 -2,501 -2,864 -1,193 -
  QoQ % -26.15% 228.44% -516.90% 194.40% 12.67% -140.07% -
  Horiz. % -782.57% -1,059.68% 825.06% -197.90% 209.64% 240.07% 100.00%
Tax Rate -13.65 % 0.05 % - % 11.74 % - % - % - % -
  QoQ % -27,400.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -116.27% 0.43% 0.00% 100.00% - - -
Total Cost -2,556 -9,598 13,363 -48 4,835 4,734 3,192 -
  QoQ % 73.37% -171.83% 27,939.58% -100.99% 2.13% 48.31% -
  Horiz. % -80.08% -300.69% 418.64% -1.50% 151.47% 148.31% 100.00%
Net Worth 358,698 271,870 239,424 240,472 236,936 237,932 242,860 29.60%
  QoQ % 31.94% 13.55% -0.44% 1.49% -0.42% -2.03% -
  Horiz. % 147.70% 111.95% 98.59% 99.02% 97.56% 97.97% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 358,698 271,870 239,424 240,472 236,936 237,932 242,860 29.60%
  QoQ % 31.94% 13.55% -0.44% 1.49% -0.42% -2.03% -
  Horiz. % 147.70% 111.95% 98.59% 99.02% 97.56% 97.97% 100.00%
NOSH 491,368 453,118 443,378 437,222 438,771 440,615 426,071 9.94%
  QoQ % 8.44% 2.20% 1.41% -0.35% -0.42% 3.41% -
  Horiz. % 115.33% 106.35% 104.06% 102.62% 102.98% 103.41% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 137.70 % 415.31 % -279.63 % 102.08 % -107.16 % -153.16 % -59.68 % -
  QoQ % -66.84% 248.52% -373.93% 195.26% 30.03% -156.64% -
  Horiz. % -230.73% -695.89% 468.55% -171.05% 179.56% 256.64% 100.00%
ROE 2.60 % 4.65 % -4.11 % 0.98 % -1.06 % -1.20 % -0.49 % -
  QoQ % -44.09% 213.14% -519.39% 192.45% 11.67% -144.90% -
  Horiz. % -530.61% -948.98% 838.78% -200.00% 216.33% 244.90% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.38 0.67 0.79 0.53 0.53 0.42 0.47 104.65%
  QoQ % 105.97% -15.19% 49.06% 0.00% 26.19% -10.64% -
  Horiz. % 293.62% 142.55% 168.09% 112.77% 112.77% 89.36% 100.00%
EPS 1.90 2.79 -2.22 0.54 -0.57 -0.65 0.28 257.18%
  QoQ % -31.90% 225.68% -511.11% 194.74% 12.31% -332.14% -
  Horiz. % 678.57% 996.43% -792.86% 192.86% -203.57% -232.14% 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 0.7300 0.6000 0.5400 0.5500 0.5400 0.5400 0.5700 17.88%
  QoQ % 21.67% 11.11% -1.82% 1.85% 0.00% -5.26% -
  Horiz. % 128.07% 105.26% 94.74% 96.49% 94.74% 94.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.43 0.19 0.22 0.15 0.15 0.12 0.13 121.52%
  QoQ % 126.32% -13.64% 46.67% 0.00% 25.00% -7.69% -
  Horiz. % 330.77% 146.15% 169.23% 115.38% 115.38% 92.31% 100.00%
EPS 0.59 0.80 -0.62 0.15 -0.16 -0.18 -0.08 -
  QoQ % -26.25% 229.03% -513.33% 193.75% 11.11% -125.00% -
  Horiz. % -737.50% -1,000.00% 775.00% -187.50% 200.00% 225.00% 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 0.2258 0.1712 0.1507 0.1514 0.1492 0.1498 0.1529 29.59%
  QoQ % 31.89% 13.60% -0.46% 1.47% -0.40% -2.03% -
  Horiz. % 147.68% 111.97% 98.56% 99.02% 97.58% 97.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.7500 1.8600 1.4400 1.4900 1.4100 1.7600 1.5100 -
P/RPS 126.83 276.87 181.38 281.65 265.07 414.70 321.84 -46.16%
  QoQ % -54.19% 52.65% -35.60% 6.25% -36.08% 28.85% -
  Horiz. % 39.41% 86.03% 56.36% 87.51% 82.36% 128.85% 100.00%
P/EPS 92.11 66.67 -64.86 275.93 -247.37 -270.77 -539.29 -
  QoQ % 38.16% 202.79% -123.51% 211.55% 8.64% 49.79% -
  Horiz. % -17.08% -12.36% 12.03% -51.17% 45.87% 50.21% 100.00%
EY 1.09 1.50 -1.54 0.36 -0.40 -0.37 -0.19 -
  QoQ % -27.33% 197.40% -527.78% 190.00% -8.11% -94.74% -
  Horiz. % -573.68% -789.47% 810.53% -189.47% 210.53% 194.74% 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 2.40 3.10 2.67 2.71 2.61 3.26 2.65 -6.38%
  QoQ % -22.58% 16.10% -1.48% 3.83% -19.94% 23.02% -
  Horiz. % 90.57% 116.98% 100.75% 102.26% 98.49% 123.02% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 20/11/13 21/08/13 23/05/13 25/02/13 23/11/12 27/08/12 -
Price 2.1100 1.9500 1.5000 1.5300 1.4900 1.5700 1.7000 -
P/RPS 152.92 290.27 188.94 289.21 280.11 369.93 362.34 -43.65%
  QoQ % -47.32% 53.63% -34.67% 3.25% -24.28% 2.09% -
  Horiz. % 42.20% 80.11% 52.14% 79.82% 77.31% 102.09% 100.00%
P/EPS 111.05 69.89 -67.57 283.33 -261.40 -241.54 -607.14 -
  QoQ % 58.89% 203.43% -123.85% 208.39% -8.22% 60.22% -
  Horiz. % -18.29% -11.51% 11.13% -46.67% 43.05% 39.78% 100.00%
EY 0.90 1.43 -1.48 0.35 -0.38 -0.41 -0.16 -
  QoQ % -37.06% 196.62% -522.86% 192.11% 7.32% -156.25% -
  Horiz. % -562.50% -893.75% 925.00% -218.75% 237.50% 256.25% 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 2.89 3.25 2.78 2.78 2.76 2.91 2.98 -2.02%
  QoQ % -11.08% 16.91% 0.00% 0.72% -5.15% -2.35% -
  Horiz. % 96.98% 109.06% 93.29% 93.29% 92.62% 97.65% 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