Highlights

[HIBISCS] QoQ TTM Result on 2013-06-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 21-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -206.10%    YoY -     -136.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 19,324 15,657 11,211 10,037 8,516 9,376 9,538 60.18%
  QoQ % 23.42% 39.66% 11.70% 17.86% -9.17% -1.70% -
  Horiz. % 202.60% 164.15% 117.54% 105.23% 89.28% 98.30% 100.00%
PBT 10,584 13,405 2,678 -12,854 -3,930 -7,131 -7,273 -
  QoQ % -21.04% 400.56% 120.83% -227.07% 44.89% 1.95% -
  Horiz. % -145.52% -184.31% -36.82% 176.74% 54.04% 98.05% 100.00%
Tax 1,395 1,091 -19 7 -267 -133 -393 -
  QoQ % 27.86% 5,842.10% -371.43% 102.62% -100.75% 66.16% -
  Horiz. % -354.96% -277.61% 4.83% -1.78% 67.94% 33.84% 100.00%
NP 11,979 14,496 2,659 -12,847 -4,197 -7,264 -7,666 -
  QoQ % -17.36% 445.17% 120.70% -206.10% 42.22% 5.24% -
  Horiz. % -156.26% -189.09% -34.69% 167.58% 54.75% 94.76% 100.00%
NP to SH 11,979 14,496 2,659 -12,847 -4,197 -7,264 -7,666 -
  QoQ % -17.36% 445.17% 120.70% -206.10% 42.22% 5.24% -
  Horiz. % -156.26% -189.09% -34.69% 167.58% 54.75% 94.76% 100.00%
Tax Rate -13.18 % -8.14 % 0.71 % - % - % - % - % -
  QoQ % -61.92% -1,246.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1,856.34% -1,146.48% 100.00% - - - -
Total Cost 7,345 1,161 8,552 22,884 12,713 16,640 17,204 -43.33%
  QoQ % 532.64% -86.42% -62.63% 80.00% -23.60% -3.28% -
  Horiz. % 42.69% 6.75% 49.71% 133.02% 73.90% 96.72% 100.00%
Net Worth 369,199 358,698 271,870 239,424 240,472 236,936 237,932 34.07%
  QoQ % 2.93% 31.94% 13.55% -0.44% 1.49% -0.42% -
  Horiz. % 155.17% 150.76% 114.26% 100.63% 101.07% 99.58% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 369,199 358,698 271,870 239,424 240,472 236,936 237,932 34.07%
  QoQ % 2.93% 31.94% 13.55% -0.44% 1.49% -0.42% -
  Horiz. % 155.17% 150.76% 114.26% 100.63% 101.07% 99.58% 100.00%
NOSH 520,000 491,368 453,118 443,378 437,222 438,771 440,615 11.69%
  QoQ % 5.83% 8.44% 2.20% 1.41% -0.35% -0.42% -
  Horiz. % 118.02% 111.52% 102.84% 100.63% 99.23% 99.58% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 61.99 % 92.58 % 23.72 % -128.00 % -49.28 % -77.47 % -80.37 % -
  QoQ % -33.04% 290.30% 118.53% -159.74% 36.39% 3.61% -
  Horiz. % -77.13% -115.19% -29.51% 159.26% 61.32% 96.39% 100.00%
ROE 3.24 % 4.04 % 0.98 % -5.37 % -1.75 % -3.07 % -3.22 % -
  QoQ % -19.80% 312.24% 118.25% -206.86% 43.00% 4.66% -
  Horiz. % -100.62% -125.47% -30.43% 166.77% 54.35% 95.34% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.72 3.19 2.47 2.26 1.95 2.14 2.16 43.73%
  QoQ % 16.61% 29.15% 9.29% 15.90% -8.88% -0.93% -
  Horiz. % 172.22% 147.69% 114.35% 104.63% 90.28% 99.07% 100.00%
EPS 2.30 2.95 0.59 -2.90 -0.96 -1.66 -1.74 -
  QoQ % -22.03% 400.00% 120.34% -202.08% 42.17% 4.60% -
  Horiz. % -132.18% -169.54% -33.91% 166.67% 55.17% 95.40% 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 0.7100 0.7300 0.6000 0.5400 0.5500 0.5400 0.5400 20.04%
  QoQ % -2.74% 21.67% 11.11% -1.82% 1.85% 0.00% -
  Horiz. % 131.48% 135.19% 111.11% 100.00% 101.85% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.22 0.99 0.71 0.63 0.54 0.59 0.60 60.57%
  QoQ % 23.23% 39.44% 12.70% 16.67% -8.47% -1.67% -
  Horiz. % 203.33% 165.00% 118.33% 105.00% 90.00% 98.33% 100.00%
EPS 0.75 0.91 0.17 -0.81 -0.26 -0.46 -0.48 -
  QoQ % -17.58% 435.29% 120.99% -211.54% 43.48% 4.17% -
  Horiz. % -156.25% -189.58% -35.42% 168.75% 54.17% 95.83% 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 0.2325 0.2258 0.1712 0.1507 0.1514 0.1492 0.1498 34.09%
  QoQ % 2.97% 31.89% 13.60% -0.46% 1.47% -0.40% -
  Horiz. % 155.21% 150.73% 114.29% 100.60% 101.07% 99.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.8800 1.7500 1.8600 1.4400 1.4900 1.4100 1.7600 -
P/RPS 50.59 54.92 75.18 63.61 76.50 65.98 81.30 -27.13%
  QoQ % -7.88% -26.95% 18.19% -16.85% 15.94% -18.84% -
  Horiz. % 62.23% 67.55% 92.47% 78.24% 94.10% 81.16% 100.00%
P/EPS 81.61 59.32 316.96 -49.70 -155.22 -85.17 -101.16 -
  QoQ % 37.58% -81.28% 737.75% 67.98% -82.25% 15.81% -
  Horiz. % -80.67% -58.64% -313.33% 49.13% 153.44% 84.19% 100.00%
EY 1.23 1.69 0.32 -2.01 -0.64 -1.17 -0.99 -
  QoQ % -27.22% 428.13% 115.92% -214.06% 45.30% -18.18% -
  Horiz. % -124.24% -170.71% -32.32% 203.03% 64.65% 118.18% 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 2.65 2.40 3.10 2.67 2.71 2.61 3.26 -12.91%
  QoQ % 10.42% -22.58% 16.10% -1.48% 3.83% -19.94% -
  Horiz. % 81.29% 73.62% 95.09% 81.90% 83.13% 80.06% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 20/11/13 21/08/13 23/05/13 25/02/13 - -
Price 1.6200 2.1100 1.9500 1.5000 1.5300 1.4900 0.0000 -
P/RPS 43.59 66.22 78.81 66.26 78.55 69.73 0.00 -
  QoQ % -34.17% -15.98% 18.94% -15.65% 12.65% 0.00% -
  Horiz. % 62.51% 94.97% 113.02% 95.02% 112.65% 100.00% -
P/EPS 70.32 71.52 332.30 -51.77 -159.39 -90.00 0.00 -
  QoQ % -1.68% -78.48% 741.88% 67.52% -77.10% 0.00% -
  Horiz. % -78.13% -79.47% -369.22% 57.52% 177.10% 100.00% -
EY 1.42 1.40 0.30 -1.93 -0.63 -1.11 0.00 -
  QoQ % 1.43% 366.67% 115.54% -206.35% 43.24% 0.00% -
  Horiz. % -127.93% -126.13% -27.03% 173.87% 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 2.28 2.89 3.25 2.78 2.78 2.76 0.00 -
  QoQ % -21.11% -11.08% 16.91% 0.00% 0.72% 0.00% -
  Horiz. % 82.61% 104.71% 117.75% 100.72% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

525  349  644  946 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.16+0.15 
 BINTAI 0.84+0.045 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.845+0.08 
 SANICHI 0.0650.00 
 ASB 0.17+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