Highlights

[HIBISCS] QoQ TTM Result on 2015-06-30 [#4]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -64.00%    YoY -     -601.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 33,808 3,748 5,172 7,098 8,775 13,038 17,439 55.41%
  QoQ % 802.03% -27.53% -27.13% -19.11% -32.70% -25.24% -
  Horiz. % 193.86% 21.49% 29.66% 40.70% 50.32% 74.76% 100.00%
PBT -113,816 -204,672 -51,149 -65,874 -41,409 -30,538 -11,689 355.35%
  QoQ % 44.39% -300.15% 22.35% -59.08% -35.60% -161.25% -
  Horiz. % 973.70% 1,750.98% 437.58% 563.56% 354.26% 261.25% 100.00%
Tax 630 -60 -75 624 1,623 1,637 2,782 -62.81%
  QoQ % 1,150.00% 20.00% -112.02% -61.55% -0.86% -41.16% -
  Horiz. % 22.65% -2.16% -2.70% 22.43% 58.34% 58.84% 100.00%
NP -113,186 -204,732 -51,224 -65,250 -39,786 -28,901 -8,907 443.71%
  QoQ % 44.72% -299.68% 21.50% -64.00% -37.66% -224.48% -
  Horiz. % 1,270.75% 2,298.55% 575.10% 732.57% 446.68% 324.48% 100.00%
NP to SH -113,186 -204,732 -51,224 -65,250 -39,786 -28,901 -8,907 443.71%
  QoQ % 44.72% -299.68% 21.50% -64.00% -37.66% -224.48% -
  Horiz. % 1,270.75% 2,298.55% 575.10% 732.57% 446.68% 324.48% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 146,994 208,480 56,396 72,348 48,561 41,939 26,346 214.25%
  QoQ % -29.49% 269.67% -22.05% 48.98% 15.79% 59.19% -
  Horiz. % 557.94% 791.32% 214.06% 274.61% 184.32% 159.19% 100.00%
Net Worth 505,905 432,545 600,893 506,739 520,632 506,254 463,849 5.95%
  QoQ % 16.96% -28.02% 18.58% -2.67% 2.84% 9.14% -
  Horiz. % 109.07% 93.25% 129.54% 109.25% 112.24% 109.14% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 505,905 432,545 600,893 506,739 520,632 506,254 463,849 5.95%
  QoQ % 16.96% -28.02% 18.58% -2.67% 2.84% 9.14% -
  Horiz. % 109.07% 93.25% 129.54% 109.25% 112.24% 109.14% 100.00%
NOSH 1,099,795 1,005,919 969,183 921,344 897,642 888,166 813,771 22.22%
  QoQ % 9.33% 3.79% 5.19% 2.64% 1.07% 9.14% -
  Horiz. % 135.15% 123.61% 119.10% 113.22% 110.31% 109.14% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -334.79 % -5,462.43 % -990.41 % -919.27 % -453.40 % -221.67 % -51.08 % 249.83%
  QoQ % 93.87% -451.53% -7.74% -102.75% -104.54% -333.97% -
  Horiz. % 655.42% 10,693.87% 1,938.94% 1,799.67% 887.63% 433.97% 100.00%
ROE -22.37 % -47.33 % -8.52 % -12.88 % -7.64 % -5.71 % -1.92 % 413.17%
  QoQ % 52.74% -455.52% 33.85% -68.59% -33.80% -197.40% -
  Horiz. % 1,165.10% 2,465.10% 443.75% 670.83% 397.92% 297.40% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.07 0.37 0.53 0.77 0.98 1.47 2.14 27.17%
  QoQ % 729.73% -30.19% -31.17% -21.43% -33.33% -31.31% -
  Horiz. % 143.46% 17.29% 24.77% 35.98% 45.79% 68.69% 100.00%
EPS -10.29 -20.35 -5.29 -7.08 -4.43 -3.25 -1.09 346.07%
  QoQ % 49.43% -284.69% 25.28% -59.82% -36.31% -198.17% -
  Horiz. % 944.04% 1,866.97% 485.32% 649.54% 406.42% 298.17% 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 0.4600 0.4300 0.6200 0.5500 0.5800 0.5700 0.5700 -13.31%
  QoQ % 6.98% -30.65% 12.73% -5.17% 1.75% 0.00% -
  Horiz. % 80.70% 75.44% 108.77% 96.49% 101.75% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.13 0.24 0.33 0.45 0.55 0.82 1.10 55.29%
  QoQ % 787.50% -27.27% -26.67% -18.18% -32.93% -25.45% -
  Horiz. % 193.64% 21.82% 30.00% 40.91% 50.00% 74.55% 100.00%
EPS -7.13 -12.89 -3.23 -4.11 -2.51 -1.82 -0.56 444.41%
  QoQ % 44.69% -299.07% 21.41% -63.75% -37.91% -225.00% -
  Horiz. % 1,273.21% 2,301.79% 576.79% 733.93% 448.21% 325.00% 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 0.3185 0.2723 0.3783 0.3191 0.3278 0.3188 0.2921 5.93%
  QoQ % 16.97% -28.02% 18.55% -2.65% 2.82% 9.14% -
  Horiz. % 109.04% 93.22% 129.51% 109.24% 112.22% 109.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.1950 0.2300 0.6750 0.7450 0.7650 0.8500 1.4500 -
P/RPS 6.34 61.73 126.49 96.70 78.26 57.90 67.66 -79.34%
  QoQ % -89.73% -51.20% 30.81% 23.56% 35.16% -14.43% -
  Horiz. % 9.37% 91.24% 186.95% 142.92% 115.67% 85.57% 100.00%
P/EPS -1.89 -1.13 -12.77 -10.52 -17.26 -26.12 -132.48 -94.10%
  QoQ % -67.26% 91.15% -21.39% 39.05% 33.92% 80.28% -
  Horiz. % 1.43% 0.85% 9.64% 7.94% 13.03% 19.72% 100.00%
EY -52.78 -88.49 -7.83 -9.51 -5.79 -3.83 -0.75 1,600.13%
  QoQ % 40.35% -1,030.14% 17.67% -64.25% -51.17% -410.67% -
  Horiz. % 7,037.33% 11,798.67% 1,044.00% 1,268.00% 772.00% 510.67% 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 0.53 1.09 1.35 1.32 1.49 2.54 -69.84%
  QoQ % -20.75% -51.38% -19.26% 2.27% -11.41% -41.34% -
  Horiz. % 16.54% 20.87% 42.91% 53.15% 51.97% 58.66% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 30/11/15 26/08/15 28/05/15 27/02/15 27/11/14 -
Price 0.1850 0.1800 0.2350 0.6250 0.7150 0.9200 1.0600 -
P/RPS 6.02 48.31 44.04 81.13 73.14 62.67 49.46 -75.41%
  QoQ % -87.54% 9.70% -45.72% 10.92% 16.71% 26.71% -
  Horiz. % 12.17% 97.67% 89.04% 164.03% 147.88% 126.71% 100.00%
P/EPS -1.80 -0.88 -4.45 -8.83 -16.13 -28.27 -96.84 -92.97%
  QoQ % -104.55% 80.22% 49.60% 45.26% 42.94% 70.81% -
  Horiz. % 1.86% 0.91% 4.60% 9.12% 16.66% 29.19% 100.00%
EY -55.63 -113.07 -22.49 -11.33 -6.20 -3.54 -1.03 1,325.37%
  QoQ % 50.80% -402.76% -98.50% -82.74% -75.14% -243.69% -
  Horiz. % 5,400.97% 10,977.67% 2,183.50% 1,100.00% 601.94% 343.69% 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 0.40 0.42 0.38 1.14 1.23 1.61 1.86 -64.07%
  QoQ % -4.76% 10.53% -66.67% -7.32% -23.60% -13.44% -
  Horiz. % 21.51% 22.58% 20.43% 61.29% 66.13% 86.56% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers