[HIBISCS] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -7.76%
YoY- -56.97%
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 11,836 14,080 2,313 8,270 7,738 7,996 7,961 30.23%
PBT 6,920 -40,532 2,675 -8,806 -8,186 -4,836 -4,358 -
Tax -40 1,160 -314 62 72 64 -526 -82.02%
NP 6,880 -39,372 2,361 -8,744 -8,114 -4,772 -4,884 -
-
NP to SH 6,880 -39,372 2,361 -8,744 -8,114 -4,772 -4,884 -
-
Tax Rate 0.58% - 11.74% - - - - -
Total Cost 4,956 53,452 -48 17,014 15,852 12,768 12,845 -46.97%
-
Net Worth 270,870 239,424 319,146 236,088 233,061 242,860 9,116,800 -90.38%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 270,870 239,424 319,146 236,088 233,061 242,860 9,116,800 -90.38%
NOSH 451,451 443,378 437,187 437,200 431,595 426,071 16,280,000 -90.81%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 58.13% -279.63% 102.08% -105.72% -104.86% -59.68% -61.35% -
ROE 2.54% -16.44% 0.74% -3.70% -3.48% -1.96% -0.05% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.62 3.18 0.53 1.89 1.79 1.88 0.05 1296.93%
EPS 1.55 -8.88 0.54 -2.00 -1.88 1.12 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.54 0.73 0.54 0.54 0.57 0.56 4.70%
Adjusted Per Share Value based on latest NOSH - 438,771
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.59 0.70 0.11 0.41 0.38 0.40 0.40 29.54%
EPS 0.34 -1.96 0.12 -0.43 -0.40 -0.24 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1346 0.119 0.1586 0.1173 0.1158 0.1207 4.5303 -90.38%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.86 1.44 1.49 1.41 1.76 1.51 1.65 -
P/RPS 70.94 45.35 281.63 74.53 98.17 80.46 3,374.20 -92.36%
P/EPS 122.05 -16.22 275.90 -70.50 -93.62 -134.82 -5,500.00 -
EY 0.82 -6.17 0.36 -1.42 -1.07 -0.74 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 2.67 2.04 2.61 3.26 2.65 2.95 3.35%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 21/08/13 23/05/13 25/02/13 23/11/12 27/08/12 30/05/12 -
Price 1.95 1.50 1.53 1.49 1.57 1.70 1.49 -
P/RPS 74.38 47.23 289.19 78.76 87.57 90.59 3,047.00 -91.56%
P/EPS 127.96 -16.89 283.31 -74.50 -83.51 -151.79 -4,966.67 -
EY 0.78 -5.92 0.35 -1.34 -1.20 -0.66 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 2.78 2.10 2.76 2.91 2.98 2.66 14.27%

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