[HIBISCS] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 2.29%
YoY- -84.96%
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,313 8,270 7,738 7,996 7,961 6,384 4,584 -36.59%
PBT 2,675 -8,806 -8,186 -4,836 -4,358 -5,109 -2,354 -
Tax -314 62 72 64 -526 -461 -194 37.81%
NP 2,361 -8,744 -8,114 -4,772 -4,884 -5,570 -2,548 -
-
NP to SH 2,361 -8,744 -8,114 -4,772 -4,884 -5,570 -2,548 -
-
Tax Rate 11.74% - - - - - - -
Total Cost -48 17,014 15,852 12,768 12,845 11,954 7,132 -
-
Net Worth 319,146 236,088 233,061 242,860 9,116,800 0 7,261,800 -87.52%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 319,146 236,088 233,061 242,860 9,116,800 0 7,261,800 -87.52%
NOSH 437,187 437,200 431,595 426,071 16,280,000 267,820 12,740,000 -89.41%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 102.08% -105.72% -104.86% -59.68% -61.35% -87.26% -55.58% -
ROE 0.74% -3.70% -3.48% -1.96% -0.05% 0.00% -0.04% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.53 1.89 1.79 1.88 0.05 2.38 0.04 459.06%
EPS 0.54 -2.00 -1.88 1.12 -0.03 -2.08 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.54 0.54 0.57 0.56 0.00 0.57 17.91%
Adjusted Per Share Value based on latest NOSH - 426,071
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.11 0.41 0.38 0.40 0.40 0.32 0.23 -38.81%
EPS 0.12 -0.43 -0.40 -0.24 -0.24 -0.28 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1586 0.1173 0.1158 0.1207 4.5303 0.00 3.6085 -87.52%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.49 1.41 1.76 1.51 1.65 0.94 0.55 -
P/RPS 281.63 74.53 98.17 80.46 3,374.20 39.43 1,528.58 -67.58%
P/EPS 275.90 -70.50 -93.62 -134.82 -5,500.00 -45.19 -2,750.00 -
EY 0.36 -1.42 -1.07 -0.74 -0.02 -2.21 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.61 3.26 2.65 2.95 0.00 0.96 65.21%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 25/02/13 23/11/12 27/08/12 30/05/12 - 02/02/12 -
Price 1.53 1.49 1.57 1.70 1.49 0.00 1.55 -
P/RPS 289.19 78.76 87.57 90.59 3,047.00 0.00 4,307.81 -83.45%
P/EPS 283.31 -74.50 -83.51 -151.79 -4,966.67 0.00 -7,750.00 -
EY 0.35 -1.34 -1.20 -0.66 -0.02 0.00 -0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.76 2.91 2.98 2.66 0.00 2.72 -15.82%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment