Highlights

[HIBISCS] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [HIBISCS]: HIBISCUS PETROLEUM BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     117.47%    YoY -     184.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11  -  CAGR
Revenue 249,077 43,969 8,356 11,836 8,270 6,384  -  100.90%
  YoY % 466.48% 426.20% -29.40% 43.11% 29.55% - -
  Horiz. % 3,901.59% 688.74% 130.89% 185.40% 129.55% 100.00% -
PBT 45,738 -106,078 -42,156 6,920 -8,806 -5,109  -  -
  YoY % 143.12% -151.63% -709.19% 178.58% -72.36% - -
  Horiz. % -895.20% 2,076.17% 825.08% -135.44% 172.36% 100.00% -
Tax 84,185 862 854 -40 62 -461  -  -
  YoY % 9,658.74% 0.94% 2,236.67% -163.83% 113.58% - -
  Horiz. % -18,248.28% -186.99% -185.26% 8.67% -13.58% 100.00% -
NP 129,924 -105,216 -41,301 6,880 -8,744 -5,570  -  -
  YoY % 223.48% -154.75% -700.31% 178.68% -56.97% - -
  Horiz. % -2,332.29% 1,888.75% 741.41% -123.50% 156.97% 100.00% -
NP to SH 129,924 -105,216 41,301 6,880 -8,744 -5,570  -  -
  YoY % 223.48% -354.75% 500.31% 178.68% -56.97% - -
  Horiz. % -2,332.29% 1,888.75% -741.41% -123.50% 156.97% 100.00% -
Tax Rate -184.06 % - % - % 0.58 % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % -31,734.48% 0.00% 0.00% 100.00% - - -
Total Cost 119,153 149,185 49,657 4,956 17,014 11,954  -  54.93%
  YoY % -20.13% 200.43% 901.96% -70.87% 42.33% - -
  Horiz. % 996.71% 1,247.93% 415.38% 41.46% 142.33% 100.00% -
Net Worth 732,230 470,810 520,632 270,870 236,088 -  -  -
  YoY % 55.53% -9.57% 92.21% 14.73% 0.00% - -
  Horiz. % 310.15% 199.42% 220.52% 114.73% 100.00% - -
Dividend
31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11  -  CAGR
Div - - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11  -  CAGR
Net Worth 732,230 470,810 520,632 270,870 236,088 -  -  -
  YoY % 55.53% -9.57% 92.21% 14.73% 0.00% - -
  Horiz. % 310.15% 199.42% 220.52% 114.73% 100.00% - -
NOSH 1,408,135 1,023,501 897,642 451,451 437,200 267,820  -  37.16%
  YoY % 37.58% 14.02% 98.83% 3.26% 63.24% - -
  Horiz. % 525.78% 382.16% 335.17% 168.57% 163.24% 100.00% -
Ratio Analysis
31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11  -  CAGR
NP Margin 52.16 % -239.29 % -494.27 % 58.13 % -105.72 % -87.26 %  -  % -
  YoY % 121.80% 51.59% -950.28% 154.98% -21.16% - -
  Horiz. % -59.78% 274.23% 566.43% -66.62% 121.16% 100.00% -
ROE 17.74 % -22.35 % 7.93 % 2.54 % -3.70 % - %  -  % -
  YoY % 179.37% -381.84% 212.20% 168.65% 0.00% - -
  Horiz. % -479.46% 604.05% -214.32% -68.65% 100.00% - -
Per Share
31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11  -  CAGR
RPS 17.69 4.30 0.93 2.62 1.89 2.38  -  46.51%
  YoY % 311.40% 362.37% -64.50% 38.62% -20.59% - -
  Horiz. % 743.28% 180.67% 39.08% 110.08% 79.41% 100.00% -
EPS 9.23 -10.28 -4.76 1.55 -2.00 -2.08  -  -
  YoY % 189.79% -115.97% -407.10% 177.50% 3.85% - -
  Horiz. % -443.75% 494.23% 228.85% -74.52% 96.15% 100.00% -
DPS 0.00 0.00 - 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.5200 0.4600 0.5800 0.6000 0.5400 -  -  -
  YoY % 13.04% -20.69% -3.33% 11.11% 0.00% - -
  Horiz. % 96.30% 85.19% 107.41% 111.11% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11  -  CAGR
RPS 15.68 2.77 0.53 0.75 0.52 0.40  -  101.08%
  YoY % 466.06% 422.64% -29.33% 44.23% 30.00% - -
  Horiz. % 3,920.00% 692.50% 132.50% 187.50% 130.00% 100.00% -
EPS 8.18 -6.62 2.60 0.43 -0.55 -0.35  -  -
  YoY % 223.56% -354.62% 504.65% 178.18% -57.14% - -
  Horiz. % -2,337.14% 1,891.43% -742.86% -122.86% 157.14% 100.00% -
DPS 0.00 0.00 - 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.4610 0.2964 0.3278 0.1705 0.1486 -  -  -
  YoY % 55.53% -9.58% 92.26% 14.74% 0.00% - -
  Horiz. % 310.23% 199.46% 220.59% 114.74% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11  -  CAGR
Date 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 30/12/11  -  -
Price 0.4450 0.1950 0.7650 1.8600 1.4100 0.9400  -  -
P/RPS 2.52 4.54 82.18 70.94 74.53 39.43  -  -40.76%
  YoY % -44.49% -94.48% 15.84% -4.82% 89.02% - -
  Horiz. % 6.39% 11.51% 208.42% 179.91% 189.02% 100.00% -
P/EPS 4.82 -1.90 16.63 122.05 -70.50 -45.19  -  -
  YoY % 353.68% -111.43% -86.37% 273.12% -56.01% - -
  Horiz. % -10.67% 4.20% -36.80% -270.08% 156.01% 100.00% -
EY 20.73 -52.72 6.01 0.82 -1.42 -2.21  -  -
  YoY % 139.32% -977.20% 632.93% 157.75% 35.75% - -
  Horiz. % -938.01% 2,385.52% -271.95% -37.10% 64.25% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.86 0.42 1.32 3.10 2.61 0.00  -  -
  YoY % 104.76% -68.18% -57.42% 18.77% 0.00% - -
  Horiz. % 32.95% 16.09% 50.57% 118.77% 100.00% - -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11  -  CAGR
Date 24/05/17 31/05/16 28/05/15 20/11/13 25/02/13 -  -  -
Price 0.4400 0.1850 0.7150 1.9500 1.4900 0.0000  -  -
P/RPS 2.49 4.31 76.81 74.38 78.76 0.00  -  -
  YoY % -42.23% -94.39% 3.27% -5.56% 0.00% - -
  Horiz. % 3.16% 5.47% 97.52% 94.44% 100.00% - -
P/EPS 4.77 -1.80 15.54 127.96 -74.50 0.00  -  -
  YoY % 365.00% -111.58% -87.86% 271.76% 0.00% - -
  Horiz. % -6.40% 2.42% -20.86% -171.76% 100.00% - -
EY 20.97 -55.57 6.44 0.78 -1.34 0.00  -  -
  YoY % 137.74% -962.89% 725.64% 158.21% 0.00% - -
  Horiz. % -1,564.93% 4,147.01% -480.60% -58.21% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.85 0.40 1.23 3.25 2.76 0.00  -  -
  YoY % 112.50% -67.48% -62.15% 17.75% 0.00% - -
  Horiz. % 30.80% 14.49% 44.57% 117.75% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers