[HIBISCS] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 129.11%
YoY- 151.19%
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 81,694 43,969 2,400 980 7,098 8,356 4,550 586.88%
PBT -56,321 -106,078 -318,796 19,036 -65,874 -42,156 -20,600 95.64%
Tax -3,639 862 -38 -40 624 854 665 -
NP -59,960 -105,216 -318,834 18,996 -65,250 -41,301 -19,935 108.50%
-
NP to SH -59,960 -105,216 -318,834 18,996 -65,250 41,301 -19,935 108.50%
-
Tax Rate - - - 0.21% - - - -
Total Cost 141,654 149,185 321,234 -18,016 72,348 49,657 24,485 222.61%
-
Net Worth 477,557 470,810 423,666 600,893 506,739 520,632 382,104 16.04%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 477,557 470,810 423,666 600,893 506,739 520,632 382,104 16.04%
NOSH 1,061,238 1,023,501 985,271 969,183 921,344 897,642 694,735 32.67%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -73.40% -239.29% -13,284.75% 1,938.37% -919.27% -494.27% -438.13% -
ROE -12.56% -22.35% -75.26% 3.16% -12.88% 7.93% -5.22% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.70 4.30 0.24 0.10 0.77 0.93 0.65 420.44%
EPS -5.66 -10.28 -32.36 1.96 -7.40 -4.76 -2.87 57.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.43 0.62 0.55 0.58 0.55 -12.53%
Adjusted Per Share Value based on latest NOSH - 969,183
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.06 2.18 0.12 0.05 0.35 0.42 0.23 579.13%
EPS -2.98 -5.23 -15.84 0.94 -3.24 2.05 -0.99 108.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2373 0.234 0.2105 0.2986 0.2518 0.2587 0.1899 16.03%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.18 0.195 0.23 0.675 0.745 0.765 0.85 -
P/RPS 2.34 4.54 94.42 667.55 96.70 82.18 129.79 -93.14%
P/EPS -3.19 -1.90 -0.71 34.44 -10.52 16.63 -29.62 -77.39%
EY -31.39 -52.72 -140.70 2.90 -9.51 6.01 -3.38 342.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.53 1.09 1.35 1.32 1.55 -59.49%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 31/05/16 29/02/16 30/11/15 26/08/15 28/05/15 27/02/15 -
Price 0.20 0.185 0.18 0.235 0.625 0.715 0.92 -
P/RPS 2.60 4.31 73.90 232.41 81.13 76.81 140.47 -93.01%
P/EPS -3.54 -1.80 -0.56 11.99 -8.83 15.54 -32.06 -77.01%
EY -28.25 -55.57 -179.78 8.34 -11.33 6.44 -3.12 335.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.42 0.38 1.14 1.23 1.67 -58.93%

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