[HIBISCS] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 12.33%
YoY- -309.05%
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 8,270 7,738 7,996 7,961 6,384 4,584 372 683.23%
PBT -8,806 -8,186 -4,836 -4,358 -5,109 -2,354 -2,580 125.85%
Tax 62 72 64 -526 -461 -194 0 -
NP -8,744 -8,114 -4,772 -4,884 -5,570 -2,548 -2,580 124.79%
-
NP to SH -8,744 -8,114 -4,772 -4,884 -5,570 -2,548 -2,580 124.79%
-
Tax Rate - - - - - - - -
Total Cost 17,014 15,852 12,768 12,845 11,954 7,132 2,952 219.75%
-
Net Worth 236,088 233,061 242,860 9,116,800 0 7,261,800 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 236,088 233,061 242,860 9,116,800 0 7,261,800 0 -
NOSH 437,200 431,595 426,071 16,280,000 267,820 12,740,000 52,439 308.53%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -105.72% -104.86% -59.68% -61.35% -87.26% -55.58% -693.55% -
ROE -3.70% -3.48% -1.96% -0.05% 0.00% -0.04% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.89 1.79 1.88 0.05 2.38 0.04 0.71 91.50%
EPS -2.00 -1.88 1.12 -0.03 -2.08 -0.02 4.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.57 0.56 0.00 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 12,033,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.41 0.38 0.40 0.40 0.32 0.23 0.02 642.21%
EPS -0.43 -0.40 -0.24 -0.24 -0.28 -0.13 -0.13 121.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1173 0.1158 0.1207 4.5303 0.00 3.6085 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - -
Price 1.41 1.76 1.51 1.65 0.94 0.55 0.00 -
P/RPS 74.53 98.17 80.46 3,374.20 39.43 1,528.58 0.00 -
P/EPS -70.50 -93.62 -134.82 -5,500.00 -45.19 -2,750.00 0.00 -
EY -1.42 -1.07 -0.74 -0.02 -2.21 -0.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 3.26 2.65 2.95 0.00 0.96 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 23/11/12 27/08/12 30/05/12 - 02/02/12 - -
Price 1.49 1.57 1.70 1.49 0.00 1.55 0.00 -
P/RPS 78.76 87.57 90.59 3,047.00 0.00 4,307.81 0.00 -
P/EPS -74.50 -83.51 -151.79 -4,966.67 0.00 -7,750.00 0.00 -
EY -1.34 -1.20 -0.66 -0.02 0.00 -0.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 2.91 2.98 2.66 0.00 2.72 0.00 -

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