Highlights

[HIBISCS] QoQ TTM Result on 2015-09-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     21.50%    YoY -     -475.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 81,694 33,808 3,748 5,172 7,098 8,775 13,038 240.26%
  QoQ % 141.64% 802.03% -27.53% -27.13% -19.11% -32.70% -
  Horiz. % 626.58% 259.30% 28.75% 39.67% 54.44% 67.30% 100.00%
PBT -56,321 -113,816 -204,672 -51,149 -65,874 -41,409 -30,538 50.45%
  QoQ % 50.52% 44.39% -300.15% 22.35% -59.08% -35.60% -
  Horiz. % 184.43% 372.70% 670.22% 167.49% 215.71% 135.60% 100.00%
Tax -3,639 630 -60 -75 624 1,623 1,637 -
  QoQ % -677.62% 1,150.00% 20.00% -112.02% -61.55% -0.86% -
  Horiz. % -222.30% 38.49% -3.67% -4.58% 38.12% 99.14% 100.00%
NP -59,960 -113,186 -204,732 -51,224 -65,250 -39,786 -28,901 62.74%
  QoQ % 47.03% 44.72% -299.68% 21.50% -64.00% -37.66% -
  Horiz. % 207.47% 391.63% 708.39% 177.24% 225.77% 137.66% 100.00%
NP to SH -59,960 -113,186 -204,732 -51,224 -65,250 -39,786 -28,901 62.74%
  QoQ % 47.03% 44.72% -299.68% 21.50% -64.00% -37.66% -
  Horiz. % 207.47% 391.63% 708.39% 177.24% 225.77% 137.66% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 141,654 146,994 208,480 56,396 72,348 48,561 41,939 125.28%
  QoQ % -3.63% -29.49% 269.67% -22.05% 48.98% 15.79% -
  Horiz. % 337.76% 350.49% 497.10% 134.47% 172.51% 115.79% 100.00%
Net Worth 529,714 505,905 432,545 600,893 506,739 520,632 506,254 3.07%
  QoQ % 4.71% 16.96% -28.02% 18.58% -2.67% 2.84% -
  Horiz. % 104.63% 99.93% 85.44% 118.69% 100.10% 102.84% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 529,714 505,905 432,545 600,893 506,739 520,632 506,254 3.07%
  QoQ % 4.71% 16.96% -28.02% 18.58% -2.67% 2.84% -
  Horiz. % 104.63% 99.93% 85.44% 118.69% 100.10% 102.84% 100.00%
NOSH 1,177,142 1,099,795 1,005,919 969,183 921,344 897,642 888,166 20.68%
  QoQ % 7.03% 9.33% 3.79% 5.19% 2.64% 1.07% -
  Horiz. % 132.54% 123.83% 113.26% 109.12% 103.74% 101.07% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -73.40 % -334.79 % -5,462.43 % -990.41 % -919.27 % -453.40 % -221.67 % -52.17%
  QoQ % 78.08% 93.87% -451.53% -7.74% -102.75% -104.54% -
  Horiz. % 33.11% 151.03% 2,464.22% 446.79% 414.70% 204.54% 100.00%
ROE -11.32 % -22.37 % -47.33 % -8.52 % -12.88 % -7.64 % -5.71 % 57.88%
  QoQ % 49.40% 52.74% -455.52% 33.85% -68.59% -33.80% -
  Horiz. % 198.25% 391.77% 828.90% 149.21% 225.57% 133.80% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.94 3.07 0.37 0.53 0.77 0.98 1.47 181.69%
  QoQ % 126.06% 729.73% -30.19% -31.17% -21.43% -33.33% -
  Horiz. % 472.11% 208.84% 25.17% 36.05% 52.38% 66.67% 100.00%
EPS -5.09 -10.29 -20.35 -5.29 -7.08 -4.43 -3.25 34.90%
  QoQ % 50.53% 49.43% -284.69% 25.28% -59.82% -36.31% -
  Horiz. % 156.62% 316.62% 626.15% 162.77% 217.85% 136.31% 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 0.4500 0.4600 0.4300 0.6200 0.5500 0.5800 0.5700 -14.59%
  QoQ % -2.17% 6.98% -30.65% 12.73% -5.17% 1.75% -
  Horiz. % 78.95% 80.70% 75.44% 108.77% 96.49% 101.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,612,378
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 5.07 2.10 0.23 0.32 0.44 0.54 0.81 240.02%
  QoQ % 141.43% 813.04% -28.12% -27.27% -18.52% -33.33% -
  Horiz. % 625.93% 259.26% 28.40% 39.51% 54.32% 66.67% 100.00%
EPS -3.72 -7.02 -12.70 -3.18 -4.05 -2.47 -1.79 62.92%
  QoQ % 47.01% 44.72% -299.37% 21.48% -63.97% -37.99% -
  Horiz. % 207.82% 392.18% 709.50% 177.65% 226.26% 137.99% 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 0.3285 0.3138 0.2683 0.3727 0.3143 0.3229 0.3140 3.06%
  QoQ % 4.68% 16.96% -28.01% 18.58% -2.66% 2.83% -
  Horiz. % 104.62% 99.94% 85.45% 118.69% 100.10% 102.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.1800 0.1950 0.2300 0.6750 0.7450 0.7650 0.8500 -
P/RPS 2.59 6.34 61.73 126.49 96.70 78.26 57.90 -87.42%
  QoQ % -59.15% -89.73% -51.20% 30.81% 23.56% 35.16% -
  Horiz. % 4.47% 10.95% 106.61% 218.46% 167.01% 135.16% 100.00%
P/EPS -3.53 -1.89 -1.13 -12.77 -10.52 -17.26 -26.12 -73.70%
  QoQ % -86.77% -67.26% 91.15% -21.39% 39.05% 33.92% -
  Horiz. % 13.51% 7.24% 4.33% 48.89% 40.28% 66.08% 100.00%
EY -28.30 -52.78 -88.49 -7.83 -9.51 -5.79 -3.83 279.83%
  QoQ % 46.38% 40.35% -1,030.14% 17.67% -64.25% -51.17% -
  Horiz. % 738.90% 1,378.07% 2,310.44% 204.44% 248.30% 151.17% 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 0.53 1.09 1.35 1.32 1.49 -58.42%
  QoQ % -4.76% -20.75% -51.38% -19.26% 2.27% -11.41% -
  Horiz. % 26.85% 28.19% 35.57% 73.15% 90.60% 88.59% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 31/05/16 29/02/16 30/11/15 26/08/15 28/05/15 27/02/15 -
Price 0.2000 0.1850 0.1800 0.2350 0.6250 0.7150 0.9200 -
P/RPS 2.88 6.02 48.31 44.04 81.13 73.14 62.67 -87.19%
  QoQ % -52.16% -87.54% 9.70% -45.72% 10.92% 16.71% -
  Horiz. % 4.60% 9.61% 77.09% 70.27% 129.46% 116.71% 100.00%
P/EPS -3.93 -1.80 -0.88 -4.45 -8.83 -16.13 -28.27 -73.20%
  QoQ % -118.33% -104.55% 80.22% 49.60% 45.26% 42.94% -
  Horiz. % 13.90% 6.37% 3.11% 15.74% 31.23% 57.06% 100.00%
EY -25.47 -55.63 -113.07 -22.49 -11.33 -6.20 -3.54 273.14%
  QoQ % 54.22% 50.80% -402.76% -98.50% -82.74% -75.14% -
  Horiz. % 719.49% 1,571.47% 3,194.07% 635.31% 320.06% 175.14% 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 0.44 0.40 0.42 0.38 1.14 1.23 1.61 -57.92%
  QoQ % 10.00% -4.76% 10.53% -66.67% -7.32% -23.60% -
  Horiz. % 27.33% 24.84% 26.09% 23.60% 70.81% 76.40% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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