[HIBISCS] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 635.58%
YoY- 1590.52%
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 261,273 249,077 235,132 218,980 81,694 43,969 2,400 2186.45%
PBT 62,007 45,738 35,026 29,924 -56,321 -106,078 -318,796 -
Tax 44,090 84,185 146,890 291,208 -3,639 862 -38 -
NP 106,097 129,924 181,916 321,132 -59,960 -105,216 -318,834 -
-
NP to SH 106,097 129,924 181,916 321,132 -59,960 -105,216 -318,834 -
-
Tax Rate -71.10% -184.06% -419.37% -973.16% - - - -
Total Cost 155,176 119,153 53,216 -102,152 141,654 149,185 321,234 -38.46%
-
Net Worth 720,498 732,230 731,916 679,213 477,557 470,810 423,666 42.52%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 720,498 732,230 731,916 679,213 477,557 470,810 423,666 42.52%
NOSH 1,412,742 1,408,135 1,443,844 1,358,426 1,061,238 1,023,501 985,271 27.18%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 40.61% 52.16% 77.37% 146.65% -73.40% -239.29% -13,284.75% -
ROE 14.73% 17.74% 24.85% 47.28% -12.56% -22.35% -75.26% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.49 17.69 16.71 16.12 7.70 4.30 0.24 1715.37%
EPS 7.51 9.23 13.08 23.64 -5.66 -10.28 -32.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.52 0.50 0.45 0.46 0.43 12.05%
Adjusted Per Share Value based on latest NOSH - 1,358,426
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.98 12.38 11.68 10.88 4.06 2.18 0.12 2176.67%
EPS 5.27 6.46 9.04 15.96 -2.98 -5.23 -15.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.358 0.3639 0.3637 0.3375 0.2373 0.234 0.2105 42.52%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.41 0.445 0.41 0.195 0.18 0.195 0.23 -
P/RPS 2.22 2.52 2.45 1.21 2.34 4.54 94.42 -91.81%
P/EPS 5.46 4.82 3.17 0.82 -3.19 -1.90 -0.71 -
EY 18.32 20.73 31.52 121.23 -31.39 -52.72 -140.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.86 0.79 0.39 0.40 0.42 0.53 31.61%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 24/05/17 22/02/17 25/11/16 24/08/16 31/05/16 29/02/16 -
Price 0.425 0.44 0.545 0.30 0.20 0.185 0.18 -
P/RPS 2.30 2.49 3.26 1.86 2.60 4.31 73.90 -90.12%
P/EPS 5.66 4.77 4.22 1.27 -3.54 -1.80 -0.56 -
EY 17.67 20.97 23.71 78.80 -28.25 -55.57 -179.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.85 1.05 0.60 0.44 0.40 0.42 57.54%

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