Highlights

[HIBISCS] QoQ TTM Result on 2015-03-31 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -37.66%    YoY -     -432.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 3,748 5,172 7,098 8,775 13,038 17,439 18,312 -65.17%
  QoQ % -27.53% -27.13% -19.11% -32.70% -25.24% -4.77% -
  Horiz. % 20.47% 28.24% 38.76% 47.92% 71.20% 95.23% 100.00%
PBT -204,672 -51,149 -65,874 -41,409 -30,538 -11,689 10,925 -
  QoQ % -300.15% 22.35% -59.08% -35.60% -161.25% -206.99% -
  Horiz. % -1,873.43% -468.18% -602.97% -379.03% -279.52% -106.99% 100.00%
Tax -60 -75 624 1,623 1,637 2,782 2,087 -
  QoQ % 20.00% -112.02% -61.55% -0.86% -41.16% 33.30% -
  Horiz. % -2.87% -3.59% 29.90% 77.77% 78.44% 133.30% 100.00%
NP -204,732 -51,224 -65,250 -39,786 -28,901 -8,907 13,012 -
  QoQ % -299.68% 21.50% -64.00% -37.66% -224.48% -168.45% -
  Horiz. % -1,573.41% -393.67% -501.46% -305.76% -222.11% -68.45% 100.00%
NP to SH -204,732 -51,224 -65,250 -39,786 -28,901 -8,907 13,012 -
  QoQ % -299.68% 21.50% -64.00% -37.66% -224.48% -168.45% -
  Horiz. % -1,573.41% -393.67% -501.46% -305.76% -222.11% -68.45% 100.00%
Tax Rate - % - % - % - % - % - % -19.10 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 208,480 56,396 72,348 48,561 41,939 26,346 5,300 1,048.91%
  QoQ % 269.67% -22.05% 48.98% 15.79% 59.19% 397.09% -
  Horiz. % 3,933.58% 1,064.08% 1,365.06% 916.25% 791.30% 497.09% 100.00%
Net Worth 432,545 600,893 506,739 520,632 506,254 463,849 366,627 11.62%
  QoQ % -28.02% 18.58% -2.67% 2.84% 9.14% 26.52% -
  Horiz. % 117.98% 163.90% 138.22% 142.01% 138.08% 126.52% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 432,545 600,893 506,739 520,632 506,254 463,849 366,627 11.62%
  QoQ % -28.02% 18.58% -2.67% 2.84% 9.14% 26.52% -
  Horiz. % 117.98% 163.90% 138.22% 142.01% 138.08% 126.52% 100.00%
NOSH 1,005,919 969,183 921,344 897,642 888,166 813,771 547,204 49.90%
  QoQ % 3.79% 5.19% 2.64% 1.07% 9.14% 48.71% -
  Horiz. % 183.83% 177.12% 168.37% 164.04% 162.31% 148.71% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -5,462.43 % -990.41 % -919.27 % -453.40 % -221.67 % -51.08 % 71.06 % -
  QoQ % -451.53% -7.74% -102.75% -104.54% -333.97% -171.88% -
  Horiz. % -7,687.07% -1,393.77% -1,293.65% -638.05% -311.95% -71.88% 100.00%
ROE -47.33 % -8.52 % -12.88 % -7.64 % -5.71 % -1.92 % 3.55 % -
  QoQ % -455.52% 33.85% -68.59% -33.80% -197.40% -154.08% -
  Horiz. % -1,333.24% -240.00% -362.82% -215.21% -160.85% -54.08% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.37 0.53 0.77 0.98 1.47 2.14 3.35 -76.89%
  QoQ % -30.19% -31.17% -21.43% -33.33% -31.31% -36.12% -
  Horiz. % 11.04% 15.82% 22.99% 29.25% 43.88% 63.88% 100.00%
EPS -20.35 -5.29 -7.08 -4.43 -3.25 -1.09 2.38 -
  QoQ % -284.69% 25.28% -59.82% -36.31% -198.17% -145.80% -
  Horiz. % -855.04% -222.27% -297.48% -186.13% -136.55% -45.80% 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 0.4300 0.6200 0.5500 0.5800 0.5700 0.5700 0.6700 -25.54%
  QoQ % -30.65% 12.73% -5.17% 1.75% 0.00% -14.93% -
  Horiz. % 64.18% 92.54% 82.09% 86.57% 85.07% 85.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.24 0.33 0.45 0.55 0.82 1.10 1.15 -64.72%
  QoQ % -27.27% -26.67% -18.18% -32.93% -25.45% -4.35% -
  Horiz. % 20.87% 28.70% 39.13% 47.83% 71.30% 95.65% 100.00%
EPS -12.89 -3.23 -4.11 -2.51 -1.82 -0.56 0.82 -
  QoQ % -299.07% 21.41% -63.75% -37.91% -225.00% -168.29% -
  Horiz. % -1,571.95% -393.90% -501.22% -306.10% -221.95% -68.29% 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 0.2723 0.3783 0.3191 0.3278 0.3188 0.2921 0.2308 11.62%
  QoQ % -28.02% 18.55% -2.65% 2.82% 9.14% 26.56% -
  Horiz. % 117.98% 163.91% 138.26% 142.03% 138.13% 126.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.2300 0.6750 0.7450 0.7650 0.8500 1.4500 1.6100 -
P/RPS 61.73 126.49 96.70 78.26 57.90 67.66 48.11 18.03%
  QoQ % -51.20% 30.81% 23.56% 35.16% -14.43% 40.64% -
  Horiz. % 128.31% 262.92% 201.00% 162.67% 120.35% 140.64% 100.00%
P/EPS -1.13 -12.77 -10.52 -17.26 -26.12 -132.48 67.71 -
  QoQ % 91.15% -21.39% 39.05% 33.92% 80.28% -295.66% -
  Horiz. % -1.67% -18.86% -15.54% -25.49% -38.58% -195.66% 100.00%
EY -88.49 -7.83 -9.51 -5.79 -3.83 -0.75 1.48 -
  QoQ % -1,030.14% 17.67% -64.25% -51.17% -410.67% -150.68% -
  Horiz. % -5,979.05% -529.05% -642.57% -391.22% -258.78% -50.68% 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 0.53 1.09 1.35 1.32 1.49 2.54 2.40 -63.36%
  QoQ % -51.38% -19.26% 2.27% -11.41% -41.34% 5.83% -
  Horiz. % 22.08% 45.42% 56.25% 55.00% 62.08% 105.83% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 26/08/15 28/05/15 27/02/15 27/11/14 26/08/14 -
Price 0.1800 0.2350 0.6250 0.7150 0.9200 1.0600 1.5500 -
P/RPS 48.31 44.04 81.13 73.14 62.67 49.46 46.32 2.84%
  QoQ % 9.70% -45.72% 10.92% 16.71% 26.71% 6.78% -
  Horiz. % 104.30% 95.08% 175.15% 157.90% 135.30% 106.78% 100.00%
P/EPS -0.88 -4.45 -8.83 -16.13 -28.27 -96.84 65.18 -
  QoQ % 80.22% 49.60% 45.26% 42.94% 70.81% -248.57% -
  Horiz. % -1.35% -6.83% -13.55% -24.75% -43.37% -148.57% 100.00%
EY -113.07 -22.49 -11.33 -6.20 -3.54 -1.03 1.53 -
  QoQ % -402.76% -98.50% -82.74% -75.14% -243.69% -167.32% -
  Horiz. % -7,390.20% -1,469.93% -740.52% -405.23% -231.37% -67.32% 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 0.38 1.14 1.23 1.61 1.86 2.31 -67.81%
  QoQ % 10.53% -66.67% -7.32% -23.60% -13.44% -19.48% -
  Horiz. % 18.18% 16.45% 49.35% 53.25% 69.70% 80.52% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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