[HIBISCS] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 110.7%
YoY- 265.78%
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 8,684 16,976 23,920 15,657 11,836 14,080 2,313 141.36%
PBT -39,864 -19,876 -584 13,405 6,920 -40,532 2,675 -
Tax 2,756 1,944 -40 1,091 -40 1,160 -314 -
NP -37,108 -17,932 -624 14,496 6,880 -39,372 2,361 -
-
NP to SH -37,108 -17,932 -624 14,496 6,880 -39,372 2,361 -
-
Tax Rate - - - -8.14% 0.58% - 11.74% -
Total Cost 45,792 34,908 24,544 1,161 4,956 53,452 -48 -
-
Net Worth 357,337 357,572 369,199 338,112 270,870 239,424 319,146 7.81%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 357,337 357,572 369,199 338,112 270,870 239,424 319,146 7.81%
NOSH 626,907 533,690 520,000 463,167 451,451 443,378 437,187 27.13%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -427.31% -105.63% -2.61% 92.58% 58.13% -279.63% 102.08% -
ROE -10.38% -5.01% -0.17% 4.29% 2.54% -16.44% 0.74% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.39 3.18 4.60 3.38 2.62 3.18 0.53 90.06%
EPS -4.56 -3.36 -0.12 3.17 1.55 -8.88 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.67 0.71 0.73 0.60 0.54 0.73 -15.19%
Adjusted Per Share Value based on latest NOSH - 491,368
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.43 0.84 1.19 0.78 0.59 0.70 0.11 147.94%
EPS -1.84 -0.89 -0.03 0.72 0.34 -1.96 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1776 0.1777 0.1835 0.168 0.1346 0.119 0.1586 7.82%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.45 1.61 1.88 1.75 1.86 1.44 1.49 -
P/RPS 104.68 50.62 40.87 51.77 70.94 45.35 281.63 -48.27%
P/EPS -24.50 -47.92 -1,566.67 55.92 122.05 -16.22 275.90 -
EY -4.08 -2.09 -0.06 1.79 0.82 -6.17 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.40 2.65 2.40 3.10 2.67 2.04 15.72%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 26/05/14 24/02/14 20/11/13 21/08/13 23/05/13 -
Price 1.06 1.55 1.62 2.11 1.95 1.50 1.53 -
P/RPS 76.52 48.73 35.22 62.42 74.38 47.23 289.19 -58.75%
P/EPS -17.91 -46.13 -1,350.00 67.42 127.96 -16.89 283.31 -
EY -5.58 -2.17 -0.07 1.48 0.78 -5.92 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.31 2.28 2.89 3.25 2.78 2.10 -7.76%

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