Highlights

[HIBISCS] YoY 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 -     -516.90%    YoY -     -725.06%
Quarter Report


View:


Show?  YoY % Horiz. %

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 245 2,171 5,980 3,520 1,999 2,313 93 25.57%
  YoY % -88.71% -63.70% 69.89% 76.09% -13.58% 2,387.10% -
  Horiz. % 263.44% 2,334.41% 6,430.11% 3,784.95% 2,149.46% 2,487.10% 100.00%
PBT 4,759 -9,966 -146 -10,133 -1,209 2,675 -645 -
  YoY % 147.75% -6,726.03% 98.56% -738.13% -145.20% 514.73% -
  Horiz. % -737.83% 1,545.12% 22.64% 1,571.01% 187.44% -414.73% 100.00%
Tax -10 689 -10 290 16 -314 0 -
  YoY % -101.45% 6,990.00% -103.45% 1,712.50% 105.10% 0.00% -
  Horiz. % 3.18% -219.43% 3.18% -92.36% -5.10% 100.00% -
NP 4,749 -9,277 -156 -9,843 -1,193 2,361 -645 -
  YoY % 151.19% -5,846.79% 98.42% -725.06% -150.53% 466.05% -
  Horiz. % -736.28% 1,438.29% 24.19% 1,526.05% 184.96% -366.05% 100.00%
NP to SH 4,749 -9,277 -156 -9,843 -1,193 2,361 -645 -
  YoY % 151.19% -5,846.79% 98.42% -725.06% -150.53% 466.05% -
  Horiz. % -736.28% 1,438.29% 24.19% 1,526.05% 184.96% -366.05% 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 -4,504 11,448 6,136 13,363 3,192 -48 738 -
  YoY % -139.34% 86.57% -54.08% 318.64% 6,750.00% -106.50% -
  Horiz. % -610.30% 1,551.22% 831.44% 1,810.70% 432.52% -6.50% 100.00%
Net Worth 600,893 463,849 369,199 239,424 242,860 240,472 - -
  YoY % 29.54% 25.64% 54.20% -1.41% 0.99% 0.00% -
  Horiz. % 249.88% 192.89% 153.53% 99.56% 100.99% 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 600,893 463,849 369,199 239,424 242,860 240,472 - -
  YoY % 29.54% 25.64% 54.20% -1.41% 0.99% 0.00% -
  Horiz. % 249.88% 192.89% 153.53% 99.56% 100.99% 100.00% -
NOSH 969,183 813,771 520,000 443,378 426,071 437,222 52,439 98.48%
  YoY % 19.10% 56.49% 17.28% 4.06% -2.55% 733.77% -
  Horiz. % 1,848.21% 1,551.84% 991.63% 845.51% 812.51% 833.77% 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 0.79 % -2.00 % -0.04 % -4.11 % -0.49 % 0.98 % - % -
  YoY % 139.50% -4,900.00% 99.03% -738.78% -150.00% 0.00% -
  Horiz. % 80.61% -204.08% -4.08% -419.39% -50.00% 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 0.03 0.27 1.15 0.79 0.47 0.53 0.18 -34.37%
  YoY % -88.89% -76.52% 45.57% 68.09% -11.32% 194.44% -
  Horiz. % 16.67% 150.00% 638.89% 438.89% 261.11% 294.44% 100.00%
EPS 0.49 -1.14 -0.03 -2.22 0.28 0.54 1.23 -19.45%
  YoY % 142.98% -3,700.00% 98.65% -892.86% -48.15% -56.10% -
  Horiz. % 39.84% -92.68% -2.44% -180.49% 22.76% 43.90% 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 0.5500 - -
  YoY % 8.77% -19.72% 31.48% -5.26% 3.64% 0.00% -
  Horiz. % 112.73% 103.64% 129.09% 98.18% 103.64% 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 0.02 0.14 0.38 0.22 0.13 0.15 0.01 17.69%
  YoY % -85.71% -63.16% 72.73% 69.23% -13.33% 1,400.00% -
  Horiz. % 200.00% 1,400.00% 3,800.00% 2,200.00% 1,300.00% 1,500.00% 100.00%
EPS 0.30 -0.58 -0.01 -0.62 -0.08 0.15 -0.04 -
  YoY % 151.72% -5,700.00% 98.39% -675.00% -153.33% 475.00% -
  Horiz. % -750.00% 1,450.00% 25.00% 1,550.00% 200.00% -375.00% 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 0.2921 0.2325 0.1507 0.1529 0.1514 - -
  YoY % 29.51% 25.63% 54.28% -1.44% 0.99% 0.00% -
  Horiz. % 249.87% 192.93% 153.57% 99.54% 100.99% 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 2,670.20 543.51 163.48 181.38 321.84 281.65 0.00 -
  YoY % 391.29% 232.46% -9.87% -43.64% 14.27% 0.00% -
  Horiz. % 948.06% 192.97% 58.04% 64.40% 114.27% 100.00% -
P/EPS 137.76 -127.19 -6,266.67 -64.86 -539.29 275.93 0.00 -
  YoY % 208.31% 97.97% -9,561.84% 87.97% -295.44% 0.00% -
  Horiz. % 49.93% -46.10% -2,271.11% -23.51% -195.44% 100.00% -
EY 0.73 -0.79 -0.02 -1.54 -0.19 0.36 0.00 -
  YoY % 192.41% -3,850.00% 98.70% -710.53% -152.78% 0.00% -
  Horiz. % 202.78% -219.44% -5.56% -427.78% -52.78% 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 2.71 0.00 -
  YoY % -57.09% -4.15% -0.75% 0.75% -2.21% 0.00% -
  Horiz. % 40.22% 93.73% 97.79% 98.52% 97.79% 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 929.63 397.33 140.87 188.94 362.34 289.21 0.00 -
  YoY % 133.97% 182.05% -25.44% -47.86% 25.29% 0.00% -
  Horiz. % 321.44% 137.38% 48.71% 65.33% 125.29% 100.00% -
P/EPS 47.96 -92.98 -5,400.00 -67.57 -607.14 283.33 0.00 -
  YoY % 151.58% 98.28% -7,891.71% 88.87% -314.29% 0.00% -
  Horiz. % 16.93% -32.82% -1,905.90% -23.85% -214.29% 100.00% -
EY 2.09 -1.08 -0.02 -1.48 -0.16 0.35 0.00 -
  YoY % 293.52% -5,300.00% 98.65% -825.00% -145.71% 0.00% -
  Horiz. % 597.14% -308.57% -5.71% -422.86% -45.71% 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 2.78 0.00 -
  YoY % -79.57% -18.42% -17.99% -6.71% 7.19% 0.00% -
  Horiz. % 13.67% 66.91% 82.01% 100.00% 107.19% 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Hibiscus Petroleum Berhad - Better Numbers Ahead PublicInvest Research
3. Jaks Resources Berhad - Within Expectations PublicInvest Research
4. [转贴] 真实的美国,到底是穷还是富?99%的中国人被骗惨了! Good Articles to Share
5. 云顶大马:帝国收购代价7亿 星洲日報/投資致富‧企業故事
6. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
7. M+ Online Technical Focus - 21 Aug 2019 M+ Online Research Articles
8. PublicInvest Research Headlines - 22 Aug 2019 PublicInvest Research
Partners & Brokers