[HIBISCS] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 127.0%
YoY- 148.34%
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 15,657 11,836 14,080 2,313 8,270 7,738 7,996 56.32%
PBT 13,405 6,920 -40,532 2,675 -8,806 -8,186 -4,836 -
Tax 1,091 -40 1,160 -314 62 72 64 558.95%
NP 14,496 6,880 -39,372 2,361 -8,744 -8,114 -4,772 -
-
NP to SH 14,496 6,880 -39,372 2,361 -8,744 -8,114 -4,772 -
-
Tax Rate -8.14% 0.58% - 11.74% - - - -
Total Cost 1,161 4,956 53,452 -48 17,014 15,852 12,768 -79.69%
-
Net Worth 338,112 270,870 239,424 319,146 236,088 233,061 242,860 24.60%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 338,112 270,870 239,424 319,146 236,088 233,061 242,860 24.60%
NOSH 463,167 451,451 443,378 437,187 437,200 431,595 426,071 5.70%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 92.58% 58.13% -279.63% 102.08% -105.72% -104.86% -59.68% -
ROE 4.29% 2.54% -16.44% 0.74% -3.70% -3.48% -1.96% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.38 2.62 3.18 0.53 1.89 1.79 1.88 47.69%
EPS 3.17 1.55 -8.88 0.54 -2.00 -1.88 1.12 99.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.60 0.54 0.73 0.54 0.54 0.57 17.87%
Adjusted Per Share Value based on latest NOSH - 437,222
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.78 0.59 0.70 0.11 0.41 0.38 0.40 55.89%
EPS 0.72 0.34 -1.96 0.12 -0.43 -0.40 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.168 0.1346 0.119 0.1586 0.1173 0.1158 0.1207 24.58%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.75 1.86 1.44 1.49 1.41 1.76 1.51 -
P/RPS 51.77 70.94 45.35 281.63 74.53 98.17 80.46 -25.40%
P/EPS 55.92 122.05 -16.22 275.90 -70.50 -93.62 -134.82 -
EY 1.79 0.82 -6.17 0.36 -1.42 -1.07 -0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 3.10 2.67 2.04 2.61 3.26 2.65 -6.37%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 20/11/13 21/08/13 23/05/13 25/02/13 23/11/12 27/08/12 -
Price 2.11 1.95 1.50 1.53 1.49 1.57 1.70 -
P/RPS 62.42 74.38 47.23 289.19 78.76 87.57 90.59 -21.93%
P/EPS 67.42 127.96 -16.89 283.31 -74.50 -83.51 -151.79 -
EY 1.48 0.78 -5.92 0.35 -1.34 -1.20 -0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 3.25 2.78 2.10 2.76 2.91 2.98 -2.01%

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