Highlights

[HIBISCS] QoQ TTM Result on 2012-06-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 27-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -11.22%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 8,516 9,376 9,538 9,867 7,961 4,803 2,307 138.66%
  QoQ % -9.17% -1.70% -3.33% 23.94% 65.75% 108.19% -
  Horiz. % 369.14% 406.42% 413.44% 427.70% 345.08% 208.19% 100.00%
PBT -3,930 -7,131 -7,273 -4,921 -4,357 -5,012 -2,371 40.01%
  QoQ % 44.89% 1.95% -47.80% -12.94% 13.07% -111.39% -
  Horiz. % 165.75% 300.76% 306.75% 207.55% 183.76% 211.39% 100.00%
Tax -267 -133 -393 -510 -526 -346 -97 96.29%
  QoQ % -100.75% 66.16% 22.94% 3.04% -52.02% -256.70% -
  Horiz. % 275.26% 137.11% 405.15% 525.77% 542.27% 356.70% 100.00%
NP -4,197 -7,264 -7,666 -5,431 -4,883 -5,358 -2,468 42.43%
  QoQ % 42.22% 5.24% -41.15% -11.22% 8.87% -117.10% -
  Horiz. % 170.06% 294.33% 310.62% 220.06% 197.85% 217.10% 100.00%
NP to SH -4,197 -7,264 -7,666 -5,431 -4,883 -5,358 -2,468 42.43%
  QoQ % 42.22% 5.24% -41.15% -11.22% 8.87% -117.10% -
  Horiz. % 170.06% 294.33% 310.62% 220.06% 197.85% 217.10% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 12,713 16,640 17,204 15,298 12,844 10,161 4,775 91.98%
  QoQ % -23.60% -3.28% 12.46% 19.11% 26.40% 112.80% -
  Horiz. % 266.24% 348.48% 360.29% 320.38% 268.98% 212.80% 100.00%
Net Worth 240,472 236,936 237,932 0 6,738,666 - 7,261,800 -89.67%
  QoQ % 1.49% -0.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3.31% 3.26% 3.28% 0.00% 92.80% 0.00% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 240,472 236,936 237,932 0 6,738,666 - 7,261,800 -89.67%
  QoQ % 1.49% -0.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3.31% 3.26% 3.28% 0.00% 92.80% 0.00% 100.00%
NOSH 437,222 438,771 440,615 426,071 12,033,333 420,724 12,740,000 -89.42%
  QoQ % -0.35% -0.42% 3.41% -96.46% 2,760.14% -96.70% -
  Horiz. % 3.43% 3.44% 3.46% 3.34% 94.45% 3.30% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -49.28 % -77.47 % -80.37 % -55.04 % -61.34 % -111.56 % -106.98 % -40.33%
  QoQ % 36.39% 3.61% -46.02% 10.27% 45.02% -4.28% -
  Horiz. % 46.06% 72.42% 75.13% 51.45% 57.34% 104.28% 100.00%
ROE -1.75 % -3.07 % -3.22 % - % -0.07 % - % -0.03 % 1,400.39%
  QoQ % 43.00% 4.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5,833.33% 10,233.33% 10,733.33% 0.00% 233.33% 0.00% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.95 2.14 2.16 2.32 0.07 1.14 0.02 2,012.48%
  QoQ % -8.88% -0.93% -6.90% 3,214.29% -93.86% 5,600.00% -
  Horiz. % 9,750.00% 10,700.00% 10,800.00% 11,600.00% 350.00% 5,700.00% 100.00%
EPS -0.96 -1.66 -1.74 -1.27 -0.04 -1.27 -0.02 1,217.66%
  QoQ % 42.17% 4.60% -37.01% -3,075.00% 96.85% -6,250.00% -
  Horiz. % 4,800.00% 8,300.00% 8,700.00% 6,350.00% 200.00% 6,350.00% 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 0.5500 0.5400 0.5400 0.0000 0.5600 - 0.5700 -2.35%
  QoQ % 1.85% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.49% 94.74% 94.74% 0.00% 98.25% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,612,378
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.53 0.58 0.59 0.61 0.49 0.30 0.14 142.71%
  QoQ % -8.62% -1.69% -3.28% 24.49% 63.33% 114.29% -
  Horiz. % 378.57% 414.29% 421.43% 435.71% 350.00% 214.29% 100.00%
EPS -0.26 -0.45 -0.48 -0.34 -0.30 -0.33 -0.15 44.25%
  QoQ % 42.22% 6.25% -41.18% -13.33% 9.09% -120.00% -
  Horiz. % 173.33% 300.00% 320.00% 226.67% 200.00% 220.00% 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 0.1491 0.1469 0.1476 0.0000 4.1793 - 4.5038 -89.67%
  QoQ % 1.50% -0.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3.31% 3.26% 3.28% 0.00% 92.79% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.4900 1.4100 1.7600 1.5100 1.6500 0.9400 0.5500 -
P/RPS 76.50 65.98 81.30 65.20 2,494.03 82.34 3,037.28 -91.39%
  QoQ % 15.94% -18.84% 24.69% -97.39% 2,928.94% -97.29% -
  Horiz. % 2.52% 2.17% 2.68% 2.15% 82.11% 2.71% 100.00%
P/EPS -155.22 -85.17 -101.16 -118.46 -4,066.15 -73.81 -2,839.14 -85.57%
  QoQ % -82.25% 15.81% 14.60% 97.09% -5,408.94% 97.40% -
  Horiz. % 5.47% 3.00% 3.56% 4.17% 143.22% 2.60% 100.00%
EY -0.64 -1.17 -0.99 -0.84 -0.02 -1.35 -0.04 533.89%
  QoQ % 45.30% -18.18% -17.86% -4,100.00% 98.52% -3,275.00% -
  Horiz. % 1,600.00% 2,925.00% 2,475.00% 2,100.00% 50.00% 3,375.00% 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 2.71 2.61 3.26 0.00 2.95 0.00 0.96 99.61%
  QoQ % 3.83% -19.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 282.29% 271.88% 339.58% 0.00% 307.29% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 25/02/13 - - - - - -
Price 1.5300 1.4900 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 78.55 69.73 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 12.65% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.65% 100.00% - - - - -
P/EPS -159.39 -90.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -77.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 177.10% 100.00% - - - - -
EY -0.63 -1.11 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 43.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.76% 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 2.78 2.76 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.72% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS