[HIBISCS] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

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%
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 16,976 23,920 15,657 11,836 14,080 2,313 8,270 61.73%
PBT -19,876 -584 13,405 6,920 -40,532 2,675 -8,806 72.32%
Tax 1,944 -40 1,091 -40 1,160 -314 62 900.63%
NP -17,932 -624 14,496 6,880 -39,372 2,361 -8,744 61.62%
-
NP to SH -17,932 -624 14,496 6,880 -39,372 2,361 -8,744 61.62%
-
Tax Rate - - -8.14% 0.58% - 11.74% - -
Total Cost 34,908 24,544 1,161 4,956 53,452 -48 17,014 61.67%
-
Net Worth 357,572 369,199 338,112 270,870 239,424 319,146 236,088 31.98%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 357,572 369,199 338,112 270,870 239,424 319,146 236,088 31.98%
NOSH 533,690 520,000 463,167 451,451 443,378 437,187 437,200 14.26%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -105.63% -2.61% 92.58% 58.13% -279.63% 102.08% -105.72% -
ROE -5.01% -0.17% 4.29% 2.54% -16.44% 0.74% -3.70% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.18 4.60 3.38 2.62 3.18 0.53 1.89 41.59%
EPS -3.36 -0.12 3.17 1.55 -8.88 0.54 -2.00 41.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.71 0.73 0.60 0.54 0.73 0.54 15.51%
Adjusted Per Share Value based on latest NOSH - 453,118
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.84 1.19 0.78 0.59 0.70 0.11 0.41 61.52%
EPS -0.89 -0.03 0.72 0.34 -1.96 0.12 -0.43 62.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1777 0.1835 0.168 0.1346 0.119 0.1586 0.1173 32.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.61 1.88 1.75 1.86 1.44 1.49 1.41 -
P/RPS 50.62 40.87 51.77 70.94 45.35 281.63 74.53 -22.78%
P/EPS -47.92 -1,566.67 55.92 122.05 -16.22 275.90 -70.50 -22.74%
EY -2.09 -0.06 1.79 0.82 -6.17 0.36 -1.42 29.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.65 2.40 3.10 2.67 2.04 2.61 -5.45%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 24/02/14 20/11/13 21/08/13 23/05/13 25/02/13 -
Price 1.55 1.62 2.11 1.95 1.50 1.53 1.49 -
P/RPS 48.73 35.22 62.42 74.38 47.23 289.19 78.76 -27.45%
P/EPS -46.13 -1,350.00 67.42 127.96 -16.89 283.31 -74.50 -27.41%
EY -2.17 -0.07 1.48 0.78 -5.92 0.35 -1.34 38.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.28 2.89 3.25 2.78 2.10 2.76 -11.21%

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