Highlights

[HIBISCS] QoQ TTM Result on 2013-03-31 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 23-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     42.22%    YoY -     14.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 15,657 11,211 10,037 8,516 9,376 9,538 9,867 35.93%
  QoQ % 39.66% 11.70% 17.86% -9.17% -1.70% -3.33% -
  Horiz. % 158.68% 113.62% 101.72% 86.31% 95.02% 96.67% 100.00%
PBT 13,405 2,678 -12,854 -3,930 -7,131 -7,273 -4,921 -
  QoQ % 400.56% 120.83% -227.07% 44.89% 1.95% -47.80% -
  Horiz. % -272.40% -54.42% 261.21% 79.86% 144.91% 147.80% 100.00%
Tax 1,091 -19 7 -267 -133 -393 -510 -
  QoQ % 5,842.10% -371.43% 102.62% -100.75% 66.16% 22.94% -
  Horiz. % -213.92% 3.73% -1.37% 52.35% 26.08% 77.06% 100.00%
NP 14,496 2,659 -12,847 -4,197 -7,264 -7,666 -5,431 -
  QoQ % 445.17% 120.70% -206.10% 42.22% 5.24% -41.15% -
  Horiz. % -266.91% -48.96% 236.55% 77.28% 133.75% 141.15% 100.00%
NP to SH 14,496 2,659 -12,847 -4,197 -7,264 -7,666 -5,431 -
  QoQ % 445.17% 120.70% -206.10% 42.22% 5.24% -41.15% -
  Horiz. % -266.91% -48.96% 236.55% 77.28% 133.75% 141.15% 100.00%
Tax Rate -8.14 % 0.71 % - % - % - % - % - % -
  QoQ % -1,246.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1,146.48% 100.00% - - - - -
Total Cost 1,161 8,552 22,884 12,713 16,640 17,204 15,298 -81.99%
  QoQ % -86.42% -62.63% 80.00% -23.60% -3.28% 12.46% -
  Horiz. % 7.59% 55.90% 149.59% 83.10% 108.77% 112.46% 100.00%
Net Worth 358,698 271,870 239,424 240,472 236,936 237,932 0 -
  QoQ % 31.94% 13.55% -0.44% 1.49% -0.42% 0.00% -
  Horiz. % 150.76% 114.26% 100.63% 101.07% 99.58% 100.00% -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 358,698 271,870 239,424 240,472 236,936 237,932 0 -
  QoQ % 31.94% 13.55% -0.44% 1.49% -0.42% 0.00% -
  Horiz. % 150.76% 114.26% 100.63% 101.07% 99.58% 100.00% -
NOSH 491,368 453,118 443,378 437,222 438,771 440,615 426,071 9.94%
  QoQ % 8.44% 2.20% 1.41% -0.35% -0.42% 3.41% -
  Horiz. % 115.33% 106.35% 104.06% 102.62% 102.98% 103.41% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 92.58 % 23.72 % -128.00 % -49.28 % -77.47 % -80.37 % -55.04 % -
  QoQ % 290.30% 118.53% -159.74% 36.39% 3.61% -46.02% -
  Horiz. % -168.20% -43.10% 232.56% 89.53% 140.75% 146.02% 100.00%
ROE 4.04 % 0.98 % -5.37 % -1.75 % -3.07 % -3.22 % - % -
  QoQ % 312.24% 118.25% -206.86% 43.00% 4.66% 0.00% -
  Horiz. % -125.47% -30.43% 166.77% 54.35% 95.34% 100.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.19 2.47 2.26 1.95 2.14 2.16 2.32 23.58%
  QoQ % 29.15% 9.29% 15.90% -8.88% -0.93% -6.90% -
  Horiz. % 137.50% 106.47% 97.41% 84.05% 92.24% 93.10% 100.00%
EPS 2.95 0.59 -2.90 -0.96 -1.66 -1.74 -1.27 -
  QoQ % 400.00% 120.34% -202.08% 42.17% 4.60% -37.01% -
  Horiz. % -232.28% -46.46% 228.35% 75.59% 130.71% 137.01% 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 0.7300 0.6000 0.5400 0.5500 0.5400 0.5400 0.0000 -
  QoQ % 21.67% 11.11% -1.82% 1.85% 0.00% 0.00% -
  Horiz. % 135.19% 111.11% 100.00% 101.85% 100.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.99 0.71 0.63 0.54 0.59 0.60 0.62 36.50%
  QoQ % 39.44% 12.70% 16.67% -8.47% -1.67% -3.23% -
  Horiz. % 159.68% 114.52% 101.61% 87.10% 95.16% 96.77% 100.00%
EPS 0.91 0.17 -0.81 -0.26 -0.46 -0.48 -0.34 -
  QoQ % 435.29% 120.99% -211.54% 43.48% 4.17% -41.18% -
  Horiz. % -267.65% -50.00% 238.24% 76.47% 135.29% 141.18% 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 0.2258 0.1712 0.1507 0.1514 0.1492 0.1498 0.0000 -
  QoQ % 31.89% 13.60% -0.46% 1.47% -0.40% 0.00% -
  Horiz. % 150.73% 114.29% 100.60% 101.07% 99.60% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.7500 1.8600 1.4400 1.4900 1.4100 1.7600 1.5100 -
P/RPS 54.92 75.18 63.61 76.50 65.98 81.30 65.20 -10.78%
  QoQ % -26.95% 18.19% -16.85% 15.94% -18.84% 24.69% -
  Horiz. % 84.23% 115.31% 97.56% 117.33% 101.20% 124.69% 100.00%
P/EPS 59.32 316.96 -49.70 -155.22 -85.17 -101.16 -118.46 -
  QoQ % -81.28% 737.75% 67.98% -82.25% 15.81% 14.60% -
  Horiz. % -50.08% -267.57% 41.96% 131.03% 71.90% 85.40% 100.00%
EY 1.69 0.32 -2.01 -0.64 -1.17 -0.99 -0.84 -
  QoQ % 428.13% 115.92% -214.06% 45.30% -18.18% -17.86% -
  Horiz. % -201.19% -38.10% 239.29% 76.19% 139.29% 117.86% 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 2.40 3.10 2.67 2.71 2.61 3.26 0.00 -
  QoQ % -22.58% 16.10% -1.48% 3.83% -19.94% 0.00% -
  Horiz. % 73.62% 95.09% 81.90% 83.13% 80.06% 100.00% -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 20/11/13 21/08/13 23/05/13 25/02/13 - - -
Price 2.1100 1.9500 1.5000 1.5300 1.4900 0.0000 0.0000 -
P/RPS 66.22 78.81 66.26 78.55 69.73 0.00 0.00 -
  QoQ % -15.98% 18.94% -15.65% 12.65% 0.00% 0.00% -
  Horiz. % 94.97% 113.02% 95.02% 112.65% 100.00% - -
P/EPS 71.52 332.30 -51.77 -159.39 -90.00 0.00 0.00 -
  QoQ % -78.48% 741.88% 67.52% -77.10% 0.00% 0.00% -
  Horiz. % -79.47% -369.22% 57.52% 177.10% 100.00% - -
EY 1.40 0.30 -1.93 -0.63 -1.11 0.00 0.00 -
  QoQ % 366.67% 115.54% -206.35% 43.24% 0.00% 0.00% -
  Horiz. % -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 2.89 3.25 2.78 2.78 2.76 0.00 0.00 -
  QoQ % -11.08% 16.91% 0.00% 0.72% 0.00% 0.00% -
  Horiz. % 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

200  713  615  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.165-0.005 
 PHB 0.030.00 
 VIVOCOM 0.86-0.36 
 SAPNRG 0.120.00 
 PA 0.14-0.01 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 XOX 0.11-0.005 
 ARMADA 0.2750.00 

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