Highlights

[HIBISCS] QoQ TTM Result on 2014-12-31 [#2]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -224.48%    YoY -     -299.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 5,172 7,098 8,775 13,038 17,439 18,312 19,324 -58.44%
  QoQ % -27.13% -19.11% -32.70% -25.24% -4.77% -5.24% -
  Horiz. % 26.76% 36.73% 45.41% 67.47% 90.25% 94.76% 100.00%
PBT -51,149 -65,874 -41,409 -30,538 -11,689 10,925 10,584 -
  QoQ % 22.35% -59.08% -35.60% -161.25% -206.99% 3.22% -
  Horiz. % -483.27% -622.39% -391.24% -288.53% -110.44% 103.22% 100.00%
Tax -75 624 1,623 1,637 2,782 2,087 1,395 -
  QoQ % -112.02% -61.55% -0.86% -41.16% 33.30% 49.61% -
  Horiz. % -5.38% 44.73% 116.34% 117.35% 199.43% 149.61% 100.00%
NP -51,224 -65,250 -39,786 -28,901 -8,907 13,012 11,979 -
  QoQ % 21.50% -64.00% -37.66% -224.48% -168.45% 8.62% -
  Horiz. % -427.61% -544.70% -332.13% -241.26% -74.36% 108.62% 100.00%
NP to SH -51,224 -65,250 -39,786 -28,901 -8,907 13,012 11,979 -
  QoQ % 21.50% -64.00% -37.66% -224.48% -168.45% 8.62% -
  Horiz. % -427.61% -544.70% -332.13% -241.26% -74.36% 108.62% 100.00%
Tax Rate - % - % - % - % - % -19.10 % -13.18 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -44.92% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 144.92% 100.00%
Total Cost 56,396 72,348 48,561 41,939 26,346 5,300 7,345 288.72%
  QoQ % -22.05% 48.98% 15.79% 59.19% 397.09% -27.84% -
  Horiz. % 767.81% 985.00% 661.14% 570.99% 358.69% 72.16% 100.00%
Net Worth 600,893 506,739 520,632 506,254 463,849 366,627 369,199 38.32%
  QoQ % 18.58% -2.67% 2.84% 9.14% 26.52% -0.70% -
  Horiz. % 162.76% 137.25% 141.02% 137.12% 125.64% 99.30% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 600,893 506,739 520,632 506,254 463,849 366,627 369,199 38.32%
  QoQ % 18.58% -2.67% 2.84% 9.14% 26.52% -0.70% -
  Horiz. % 162.76% 137.25% 141.02% 137.12% 125.64% 99.30% 100.00%
NOSH 969,183 921,344 897,642 888,166 813,771 547,204 520,000 51.39%
  QoQ % 5.19% 2.64% 1.07% 9.14% 48.71% 5.23% -
  Horiz. % 186.38% 177.18% 172.62% 170.80% 156.49% 105.23% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -990.41 % -919.27 % -453.40 % -221.67 % -51.08 % 71.06 % 61.99 % -
  QoQ % -7.74% -102.75% -104.54% -333.97% -171.88% 14.63% -
  Horiz. % -1,597.69% -1,482.93% -731.41% -357.59% -82.40% 114.63% 100.00%
ROE -8.52 % -12.88 % -7.64 % -5.71 % -1.92 % 3.55 % 3.24 % -
  QoQ % 33.85% -68.59% -33.80% -197.40% -154.08% 9.57% -
  Horiz. % -262.96% -397.53% -235.80% -176.23% -59.26% 109.57% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.53 0.77 0.98 1.47 2.14 3.35 3.72 -72.69%
  QoQ % -31.17% -21.43% -33.33% -31.31% -36.12% -9.95% -
  Horiz. % 14.25% 20.70% 26.34% 39.52% 57.53% 90.05% 100.00%
EPS -5.29 -7.08 -4.43 -3.25 -1.09 2.38 2.30 -
  QoQ % 25.28% -59.82% -36.31% -198.17% -145.80% 3.48% -
  Horiz. % -230.00% -307.83% -192.61% -141.30% -47.39% 103.48% 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 0.6200 0.5500 0.5800 0.5700 0.5700 0.6700 0.7100 -8.63%
  QoQ % 12.73% -5.17% 1.75% 0.00% -14.93% -5.63% -
  Horiz. % 87.32% 77.46% 81.69% 80.28% 80.28% 94.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.33 0.45 0.55 0.82 1.10 1.15 1.22 -58.14%
  QoQ % -26.67% -18.18% -32.93% -25.45% -4.35% -5.74% -
  Horiz. % 27.05% 36.89% 45.08% 67.21% 90.16% 94.26% 100.00%
EPS -3.23 -4.11 -2.51 -1.82 -0.56 0.82 0.75 -
  QoQ % 21.41% -63.75% -37.91% -225.00% -168.29% 9.33% -
  Horiz. % -430.67% -548.00% -334.67% -242.67% -74.67% 109.33% 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 0.3783 0.3191 0.3278 0.3188 0.2921 0.2308 0.2325 38.30%
  QoQ % 18.55% -2.65% 2.82% 9.14% 26.56% -0.73% -
  Horiz. % 162.71% 137.25% 140.99% 137.12% 125.63% 99.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.6750 0.7450 0.7650 0.8500 1.4500 1.6100 1.8800 -
P/RPS 126.49 96.70 78.26 57.90 67.66 48.11 50.59 84.11%
  QoQ % 30.81% 23.56% 35.16% -14.43% 40.64% -4.90% -
  Horiz. % 250.03% 191.14% 154.69% 114.45% 133.74% 95.10% 100.00%
P/EPS -12.77 -10.52 -17.26 -26.12 -132.48 67.71 81.61 -
  QoQ % -21.39% 39.05% 33.92% 80.28% -295.66% -17.03% -
  Horiz. % -15.65% -12.89% -21.15% -32.01% -162.33% 82.97% 100.00%
EY -7.83 -9.51 -5.79 -3.83 -0.75 1.48 1.23 -
  QoQ % 17.67% -64.25% -51.17% -410.67% -150.68% 20.33% -
  Horiz. % -636.59% -773.17% -470.73% -311.38% -60.98% 120.33% 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 1.09 1.35 1.32 1.49 2.54 2.40 2.65 -44.66%
  QoQ % -19.26% 2.27% -11.41% -41.34% 5.83% -9.43% -
  Horiz. % 41.13% 50.94% 49.81% 56.23% 95.85% 90.57% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 26/08/15 28/05/15 27/02/15 27/11/14 26/08/14 26/05/14 -
Price 0.2350 0.6250 0.7150 0.9200 1.0600 1.5500 1.6200 -
P/RPS 44.04 81.13 73.14 62.67 49.46 46.32 43.59 0.69%
  QoQ % -45.72% 10.92% 16.71% 26.71% 6.78% 6.26% -
  Horiz. % 101.03% 186.12% 167.79% 143.77% 113.47% 106.26% 100.00%
P/EPS -4.45 -8.83 -16.13 -28.27 -96.84 65.18 70.32 -
  QoQ % 49.60% 45.26% 42.94% 70.81% -248.57% -7.31% -
  Horiz. % -6.33% -12.56% -22.94% -40.20% -137.71% 92.69% 100.00%
EY -22.49 -11.33 -6.20 -3.54 -1.03 1.53 1.42 -
  QoQ % -98.50% -82.74% -75.14% -243.69% -167.32% 7.75% -
  Horiz. % -1,583.80% -797.89% -436.62% -249.30% -72.54% 107.75% 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 0.38 1.14 1.23 1.61 1.86 2.31 2.28 -69.68%
  QoQ % -66.67% -7.32% -23.60% -13.44% -19.48% 1.32% -
  Horiz. % 16.67% 50.00% 53.95% 70.61% 81.58% 101.32% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers