Highlights

[HIBISCS] QoQ Quarter Result on 2015-03-31 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -3.59%    YoY -     -6,977.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 955 245 831 1,717 2,379 2,171 2,508 -47.37%
  QoQ % 289.80% -70.52% -51.60% -27.83% 9.58% -13.44% -
  Horiz. % 38.08% 9.77% 33.13% 68.46% 94.86% 86.56% 100.00%
PBT -164,157 4,759 -34,257 -11,017 -10,634 -9,966 -9,792 551.67%
  QoQ % -3,549.40% 113.89% -210.95% -3.60% -6.70% -1.78% -
  Horiz. % 1,676.44% -48.60% 349.85% 112.51% 108.60% 101.78% 100.00%
Tax -9 -10 -17 -24 -24 689 982 -
  QoQ % 10.00% 41.18% 29.17% 0.00% -103.48% -29.84% -
  Horiz. % -0.92% -1.02% -1.73% -2.44% -2.44% 70.16% 100.00%
NP -164,166 4,749 -34,274 -11,041 -10,658 -9,277 -8,810 599.13%
  QoQ % -3,556.85% 113.86% -210.42% -3.59% -14.89% -5.30% -
  Horiz. % 1,863.41% -53.90% 389.04% 125.32% 120.98% 105.30% 100.00%
NP to SH -164,166 4,749 -34,274 -11,041 -10,658 -9,277 -8,810 599.13%
  QoQ % -3,556.85% 113.86% -210.42% -3.59% -14.89% -5.30% -
  Horiz. % 1,863.41% -53.90% 389.04% 125.32% 120.98% 105.30% 100.00%
Tax Rate - % 0.21 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 165,121 -4,504 35,105 12,758 13,037 11,448 11,318 494.16%
  QoQ % 3,766.10% -112.83% 175.16% -2.14% 13.88% 1.15% -
  Horiz. % 1,458.92% -39.80% 310.17% 112.72% 115.19% 101.15% 100.00%
Net Worth 432,545 600,893 506,739 520,632 506,254 463,849 366,627 11.62%
  QoQ % -28.02% 18.58% -2.67% 2.84% 9.14% 26.52% -
  Horiz. % 117.98% 163.90% 138.22% 142.01% 138.08% 126.52% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 432,545 600,893 506,739 520,632 506,254 463,849 366,627 11.62%
  QoQ % -28.02% 18.58% -2.67% 2.84% 9.14% 26.52% -
  Horiz. % 117.98% 163.90% 138.22% 142.01% 138.08% 126.52% 100.00%
NOSH 1,005,919 969,183 921,344 897,642 888,166 813,771 547,204 49.90%
  QoQ % 3.79% 5.19% 2.64% 1.07% 9.14% 48.71% -
  Horiz. % 183.83% 177.12% 168.37% 164.04% 162.31% 148.71% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -17,190.16 % 1,938.37 % -4,124.43 % -643.04 % -448.00 % -427.31 % -351.28 % 1,228.43%
  QoQ % -986.84% 147.00% -541.40% -43.54% -4.84% -21.64% -
  Horiz. % 4,893.58% -551.80% 1,174.11% 183.06% 127.53% 121.64% 100.00%
ROE -37.95 % 0.79 % -6.76 % -2.12 % -2.11 % -2.00 % -2.40 % 526.83%
  QoQ % -4,903.80% 111.69% -218.87% -0.47% -5.50% 16.67% -
  Horiz. % 1,581.25% -32.92% 281.67% 88.33% 87.92% 83.33% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.09 0.03 0.09 0.19 0.27 0.27 0.46 -66.20%
  QoQ % 200.00% -66.67% -52.63% -29.63% 0.00% -41.30% -
  Horiz. % 19.57% 6.52% 19.57% 41.30% 58.70% 58.70% 100.00%
EPS -16.32 0.49 -3.72 -1.23 -1.20 -1.14 -1.61 366.41%
  QoQ % -3,430.61% 113.17% -202.44% -2.50% -5.26% 29.19% -
  Horiz. % 1,013.66% -30.43% 231.06% 76.40% 74.53% 70.81% 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 0.4300 0.6200 0.5500 0.5800 0.5700 0.5700 0.6700 -25.54%
  QoQ % -30.65% 12.73% -5.17% 1.75% 0.00% -14.93% -
  Horiz. % 64.18% 92.54% 82.09% 86.57% 85.07% 85.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.06 0.02 0.05 0.11 0.15 0.14 0.16 -47.90%
  QoQ % 200.00% -60.00% -54.55% -26.67% 7.14% -12.50% -
  Horiz. % 37.50% 12.50% 31.25% 68.75% 93.75% 87.50% 100.00%
EPS -10.34 0.30 -2.16 -0.70 -0.67 -0.58 -0.55 603.26%
  QoQ % -3,546.67% 113.89% -208.57% -4.48% -15.52% -5.45% -
  Horiz. % 1,880.00% -54.55% 392.73% 127.27% 121.82% 105.45% 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 0.2723 0.3783 0.3191 0.3278 0.3188 0.2921 0.2308 11.62%
  QoQ % -28.02% 18.55% -2.65% 2.82% 9.14% 26.56% -
  Horiz. % 117.98% 163.91% 138.26% 142.03% 138.13% 126.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.2300 0.6750 0.7450 0.7650 0.8500 1.4500 1.6100 -
P/RPS 242.26 2,670.20 825.99 399.94 317.34 543.51 351.28 -21.89%
  QoQ % -90.93% 223.27% 106.53% 26.03% -41.61% 54.72% -
  Horiz. % 68.96% 760.13% 235.14% 113.85% 90.34% 154.72% 100.00%
P/EPS -1.41 137.76 -20.03 -62.20 -70.83 -127.19 -100.00 -94.12%
  QoQ % -101.02% 787.77% 67.80% 12.18% 44.31% -27.19% -
  Horiz. % 1.41% -137.76% 20.03% 62.20% 70.83% 127.19% 100.00%
EY -70.96 0.73 -4.99 -1.61 -1.41 -0.79 -1.00 1,600.74%
  QoQ % -9,820.55% 114.63% -209.94% -14.18% -78.48% 21.00% -
  Horiz. % 7,096.00% -73.00% 499.00% 161.00% 141.00% 79.00% 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 0.53 1.09 1.35 1.32 1.49 2.54 2.40 -63.36%
  QoQ % -51.38% -19.26% 2.27% -11.41% -41.34% 5.83% -
  Horiz. % 22.08% 45.42% 56.25% 55.00% 62.08% 105.83% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 26/08/15 28/05/15 27/02/15 27/11/14 26/08/14 -
Price 0.1800 0.2350 0.6250 0.7150 0.9200 1.0600 1.5500 -
P/RPS 189.60 929.63 692.95 373.80 343.47 397.33 338.18 -31.94%
  QoQ % -79.60% 34.16% 85.38% 8.83% -13.56% 17.49% -
  Horiz. % 56.06% 274.89% 204.91% 110.53% 101.56% 117.49% 100.00%
P/EPS -1.10 47.96 -16.80 -58.13 -76.67 -92.98 -96.27 -94.89%
  QoQ % -102.29% 385.48% 71.10% 24.18% 17.54% 3.42% -
  Horiz. % 1.14% -49.82% 17.45% 60.38% 79.64% 96.58% 100.00%
EY -90.67 2.09 -5.95 -1.72 -1.30 -1.08 -1.04 1,850.23%
  QoQ % -4,438.28% 135.13% -245.93% -32.31% -20.37% -3.85% -
  Horiz. % 8,718.27% -200.96% 572.12% 165.38% 125.00% 103.85% 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 0.42 0.38 1.14 1.23 1.61 1.86 2.31 -67.81%
  QoQ % 10.53% -66.67% -7.32% -23.60% -13.44% -19.48% -
  Horiz. % 18.18% 16.45% 49.35% 53.25% 69.70% 80.52% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers