Highlights

[HIBISCS] QoQ TTM Result on 2012-09-30 [#2]


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 10,037 8,516 9,376 9,538 9,867 7,961 4,803 63.53%
  QoQ % 17.86% -9.17% -1.70% -3.33% 23.94% 65.75% -
  Horiz. % 208.97% 177.31% 195.21% 198.58% 205.43% 165.75% 100.00%
PBT -12,854 -3,930 -7,131 -7,273 -4,921 -4,357 -5,012 87.47%
  QoQ % -227.07% 44.89% 1.95% -47.80% -12.94% 13.07% -
  Horiz. % 256.46% 78.41% 142.28% 145.11% 98.18% 86.93% 100.00%
Tax 7 -267 -133 -393 -510 -526 -346 -
  QoQ % 102.62% -100.75% 66.16% 22.94% 3.04% -52.02% -
  Horiz. % -2.02% 77.17% 38.44% 113.58% 147.40% 152.02% 100.00%
NP -12,847 -4,197 -7,264 -7,666 -5,431 -4,883 -5,358 79.24%
  QoQ % -206.10% 42.22% 5.24% -41.15% -11.22% 8.87% -
  Horiz. % 239.77% 78.33% 135.57% 143.08% 101.36% 91.13% 100.00%
NP to SH -12,847 -4,197 -7,264 -7,666 -5,431 -4,883 -5,358 79.24%
  QoQ % -206.10% 42.22% 5.24% -41.15% -11.22% 8.87% -
  Horiz. % 239.77% 78.33% 135.57% 143.08% 101.36% 91.13% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 22,884 12,713 16,640 17,204 15,298 12,844 10,161 71.90%
  QoQ % 80.00% -23.60% -3.28% 12.46% 19.11% 26.40% -
  Horiz. % 225.21% 125.12% 163.76% 169.31% 150.56% 126.40% 100.00%
Net Worth 239,424 240,472 236,936 237,932 0 6,738,666 - -
  QoQ % -0.44% 1.49% -0.42% 0.00% 0.00% 0.00% -
  Horiz. % 3.55% 3.57% 3.52% 3.53% 0.00% 100.00% -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 239,424 240,472 236,936 237,932 0 6,738,666 - -
  QoQ % -0.44% 1.49% -0.42% 0.00% 0.00% 0.00% -
  Horiz. % 3.55% 3.57% 3.52% 3.53% 0.00% 100.00% -
NOSH 443,378 437,222 438,771 440,615 426,071 12,033,333 420,724 3.56%
  QoQ % 1.41% -0.35% -0.42% 3.41% -96.46% 2,760.14% -
  Horiz. % 105.38% 103.92% 104.29% 104.73% 101.27% 2,860.14% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -128.00 % -49.28 % -77.47 % -80.37 % -55.04 % -61.34 % -111.56 % 9.61%
  QoQ % -159.74% 36.39% 3.61% -46.02% 10.27% 45.02% -
  Horiz. % 114.74% 44.17% 69.44% 72.04% 49.34% 54.98% 100.00%
ROE -5.37 % -1.75 % -3.07 % -3.22 % - % -0.07 % - % -
  QoQ % -206.86% 43.00% 4.66% 0.00% 0.00% 0.00% -
  Horiz. % 7,671.43% 2,500.00% 4,385.71% 4,600.00% 0.00% 100.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.26 1.95 2.14 2.16 2.32 0.07 1.14 57.88%
  QoQ % 15.90% -8.88% -0.93% -6.90% 3,214.29% -93.86% -
  Horiz. % 198.25% 171.05% 187.72% 189.47% 203.51% 6.14% 100.00%
EPS -2.90 -0.96 -1.66 -1.74 -1.27 -0.04 -1.27 73.49%
  QoQ % -202.08% 42.17% 4.60% -37.01% -3,075.00% 96.85% -
  Horiz. % 228.35% 75.59% 130.71% 137.01% 100.00% 3.15% 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 0.5400 0.5500 0.5400 0.5400 0.0000 0.5600 - -
  QoQ % -1.82% 1.85% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.43% 98.21% 96.43% 96.43% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.63 0.54 0.59 0.60 0.62 0.50 0.30 64.06%
  QoQ % 16.67% -8.47% -1.67% -3.23% 24.00% 66.67% -
  Horiz. % 210.00% 180.00% 196.67% 200.00% 206.67% 166.67% 100.00%
EPS -0.81 -0.26 -0.46 -0.48 -0.34 -0.31 -0.34 78.47%
  QoQ % -211.54% 43.48% 4.17% -41.18% -9.68% 8.82% -
  Horiz. % 238.24% 76.47% 135.29% 141.18% 100.00% 91.18% 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 0.1507 0.1514 0.1492 0.1498 0.0000 4.2429 - -
  QoQ % -0.46% 1.47% -0.40% 0.00% 0.00% 0.00% -
  Horiz. % 3.55% 3.57% 3.52% 3.53% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.4400 1.4900 1.4100 1.7600 1.5100 1.6500 0.9400 -
P/RPS 63.61 76.50 65.98 81.30 65.20 2,494.03 82.34 -15.82%
  QoQ % -16.85% 15.94% -18.84% 24.69% -97.39% 2,928.94% -
  Horiz. % 77.25% 92.91% 80.13% 98.74% 79.18% 3,028.94% 100.00%
P/EPS -49.70 -155.22 -85.17 -101.16 -118.46 -4,066.15 -73.81 -23.20%
  QoQ % 67.98% -82.25% 15.81% 14.60% 97.09% -5,408.94% -
  Horiz. % 67.34% 210.30% 115.39% 137.05% 160.49% 5,508.94% 100.00%
EY -2.01 -0.64 -1.17 -0.99 -0.84 -0.02 -1.35 30.42%
  QoQ % -214.06% 45.30% -18.18% -17.86% -4,100.00% 98.52% -
  Horiz. % 148.89% 47.41% 86.67% 73.33% 62.22% 1.48% 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 2.67 2.71 2.61 3.26 0.00 2.95 0.00 -
  QoQ % -1.48% 3.83% -19.94% 0.00% 0.00% 0.00% -
  Horiz. % 90.51% 91.86% 88.47% 110.51% 0.00% 100.00% -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 23/05/13 25/02/13 - - - - -
Price 1.5000 1.5300 1.4900 0.0000 0.0000 0.0000 0.0000 -
P/RPS 66.26 78.55 69.73 0.00 0.00 0.00 0.00 -
  QoQ % -15.65% 12.65% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.02% 112.65% 100.00% - - - -
P/EPS -51.77 -159.39 -90.00 0.00 0.00 0.00 0.00 -
  QoQ % 67.52% -77.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.52% 177.10% 100.00% - - - -
EY -1.93 -0.63 -1.11 0.00 0.00 0.00 0.00 -
  QoQ % -206.35% 43.24% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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 2.78 2.78 2.76 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.72% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers