Highlights

[HIBISCS] YoY Annualized Quarter Result on 2013-06-30 [#1]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 21-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -1,767.60%    YoY -     -725.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 31/03/14 30/06/13 30/06/12 31/03/13 30/06/11 CAGR
Revenue 980 8,684 23,920 14,080 7,996 2,313 372 25.57%
  YoY % -88.71% -63.70% 69.89% 76.09% 245.70% 521.77% -
  Horiz. % 263.44% 2,334.41% 6,430.11% 3,784.95% 2,149.46% 621.77% 100.00%
PBT 19,036 -39,864 -584 -40,532 -4,836 2,675 -2,580 -
  YoY % 147.75% -6,726.03% 98.56% -738.13% -280.79% 203.68% -
  Horiz. % -737.83% 1,545.12% 22.64% 1,571.01% 187.44% -103.68% 100.00%
Tax -40 2,756 -40 1,160 64 -314 0 -
  YoY % -101.45% 6,990.00% -103.45% 1,712.50% 120.38% 0.00% -
  Horiz. % 12.74% -877.71% 12.74% -369.43% -20.38% 100.00% -
NP 18,996 -37,108 -624 -39,372 -4,772 2,361 -2,580 -
  YoY % 151.19% -5,846.79% 98.42% -725.06% -302.12% 191.51% -
  Horiz. % -736.28% 1,438.29% 24.19% 1,526.05% 184.96% -91.51% 100.00%
NP to SH 18,996 -37,108 -624 -39,372 -4,772 2,361 -2,580 -
  YoY % 151.19% -5,846.79% 98.42% -725.06% -302.12% 191.51% -
  Horiz. % -736.28% 1,438.29% 24.19% 1,526.05% 184.96% -91.51% 100.00%
Tax Rate 0.21 % - % - % - % - % 11.74 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.79% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost -18,016 45,792 24,544 53,452 12,768 -48 2,952 -
  YoY % -139.34% 86.57% -54.08% 318.64% 26,700.00% -101.63% -
  Horiz. % -610.30% 1,551.22% 831.44% 1,810.70% 432.52% -1.63% 100.00%
Net Worth 600,893 357,337 369,199 239,424 242,860 319,146 - -
  YoY % 68.16% -3.21% 54.20% -1.41% -23.90% 0.00% -
  Horiz. % 188.28% 111.97% 115.68% 75.02% 76.10% 100.00% -
Dividend
30/09/15 30/09/14 31/03/14 30/06/13 30/06/12 31/03/13 30/06/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/09/14 31/03/14 30/06/13 30/06/12 31/03/13 30/06/11 CAGR
Net Worth 600,893 357,337 369,199 239,424 242,860 319,146 - -
  YoY % 68.16% -3.21% 54.20% -1.41% -23.90% 0.00% -
  Horiz. % 188.28% 111.97% 115.68% 75.02% 76.10% 100.00% -
NOSH 969,183 626,907 520,000 443,378 426,071 437,187 52,439 98.48%
  YoY % 54.60% 20.56% 17.28% 4.06% -2.54% 733.71% -
  Horiz. % 1,848.21% 1,195.50% 991.63% 845.51% 812.51% 833.71% 100.00%
Ratio Analysis
30/09/15 30/09/14 31/03/14 30/06/13 30/06/12 31/03/13 30/06/11 CAGR
NP Margin 1,938.37 % -427.31 % -2.61 % -279.63 % -59.68 % 102.08 % -693.55 % -
  YoY % 553.62% -16,272.03% 99.07% -368.55% -158.46% 114.72% -
  Horiz. % -279.49% 61.61% 0.38% 40.32% 8.61% -14.72% 100.00%
ROE 3.16 % -10.38 % -0.17 % -16.44 % -1.96 % 0.74 % - % -
  YoY % 130.44% -6,005.88% 98.97% -738.78% -364.86% 0.00% -
  Horiz. % 427.03% -1,402.70% -22.97% -2,221.62% -264.86% 100.00% -
Per Share
30/09/15 30/09/14 31/03/14 30/06/13 30/06/12 31/03/13 30/06/11 CAGR
RPS 0.10 1.39 4.60 3.18 1.88 0.53 0.71 -36.91%
  YoY % -92.81% -69.78% 44.65% 69.15% 254.72% -25.35% -
  Horiz. % 14.08% 195.77% 647.89% 447.89% 264.79% 74.65% 100.00%
EPS 1.96 -4.56 -0.12 -8.88 1.12 0.54 4.92 -19.45%
  YoY % 142.98% -3,700.00% 98.65% -892.86% 107.41% -89.02% -
  Horiz. % 39.84% -92.68% -2.44% -180.49% 22.76% 10.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6200 0.5700 0.7100 0.5400 0.5700 0.7300 - -
  YoY % 8.77% -19.72% 31.48% -5.26% -21.92% 0.00% -
  Horiz. % 84.93% 78.08% 97.26% 73.97% 78.08% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/09/15 30/09/14 31/03/14 30/06/13 30/06/12 31/03/13 30/06/11 CAGR
RPS 0.06 0.55 1.51 0.89 0.50 0.15 0.02 29.46%
  YoY % -89.09% -63.58% 69.66% 78.00% 233.33% 650.00% -
  Horiz. % 300.00% 2,750.00% 7,550.00% 4,450.00% 2,500.00% 750.00% 100.00%
EPS 1.20 -2.34 -0.04 -2.48 -0.30 0.15 -0.16 -
  YoY % 151.28% -5,750.00% 98.39% -726.67% -300.00% 193.75% -
  Horiz. % -750.00% 1,462.50% 25.00% 1,550.00% 187.50% -93.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3783 0.2250 0.2325 0.1507 0.1529 0.2009 - -
  YoY % 68.13% -3.23% 54.28% -1.44% -23.89% 0.00% -
  Horiz. % 188.30% 112.00% 115.73% 75.01% 76.11% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 31/03/14 30/06/13 30/06/12 31/03/13 30/06/11 CAGR
Date 30/09/15 30/09/14 31/03/14 28/06/13 29/06/12 29/03/13 - -
Price 0.6750 1.4500 1.8800 1.4400 1.5100 1.4900 0.0000 -
P/RPS 667.55 104.68 40.87 45.35 80.46 281.63 0.00 -
  YoY % 537.71% 156.13% -9.88% -43.64% -71.43% 0.00% -
  Horiz. % 237.03% 37.17% 14.51% 16.10% 28.57% 100.00% -
P/EPS 34.44 -24.50 -1,566.67 -16.22 -134.82 275.90 0.00 -
  YoY % 240.57% 98.44% -9,558.88% 87.97% -148.87% 0.00% -
  Horiz. % 12.48% -8.88% -567.84% -5.88% -48.87% 100.00% -
EY 2.90 -4.08 -0.06 -6.17 -0.74 0.36 0.00 -
  YoY % 171.08% -6,700.00% 99.03% -733.78% -305.56% 0.00% -
  Horiz. % 805.56% -1,133.33% -16.67% -1,713.89% -205.56% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.09 2.54 2.65 2.67 2.65 2.04 0.00 -
  YoY % -57.09% -4.15% -0.75% 0.75% 29.90% 0.00% -
  Horiz. % 53.43% 124.51% 129.90% 130.88% 129.90% 100.00% -
Price Multiplier on Announcement Date
30/09/15 30/09/14 31/03/14 30/06/13 30/06/12 31/03/13 30/06/11 CAGR
Date 30/11/15 27/11/14 26/05/14 21/08/13 27/08/12 23/05/13 - -
Price 0.2350 1.0600 1.6200 1.5000 1.7000 1.5300 0.0000 -
P/RPS 232.41 76.52 35.22 47.23 90.59 289.19 0.00 -
  YoY % 203.72% 117.26% -25.43% -47.86% -68.67% 0.00% -
  Horiz. % 80.37% 26.46% 12.18% 16.33% 31.33% 100.00% -
P/EPS 11.99 -17.91 -1,350.00 -16.89 -151.79 283.31 0.00 -
  YoY % 166.95% 98.67% -7,892.90% 88.87% -153.58% 0.00% -
  Horiz. % 4.23% -6.32% -476.51% -5.96% -53.58% 100.00% -
EY 8.34 -5.58 -0.07 -5.92 -0.66 0.35 0.00 -
  YoY % 249.46% -7,871.43% 98.82% -796.97% -288.57% 0.00% -
  Horiz. % 2,382.86% -1,594.29% -20.00% -1,691.43% -188.57% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 1.86 2.28 2.78 2.98 2.10 0.00 -
  YoY % -79.57% -18.42% -17.99% -6.71% 41.90% 0.00% -
  Horiz. % 18.10% 88.57% 108.57% 132.38% 141.90% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers