[HIBISCS] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -104.3%
YoY- -126.43%
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 4,550 8,684 16,976 23,920 15,657 11,836 14,080 -52.81%
PBT -20,600 -39,864 -19,876 -584 13,405 6,920 -40,532 -36.23%
Tax 665 2,756 1,944 -40 1,091 -40 1,160 -30.92%
NP -19,935 -37,108 -17,932 -624 14,496 6,880 -39,372 -36.39%
-
NP to SH -19,935 -37,108 -17,932 -624 14,496 6,880 -39,372 -36.39%
-
Tax Rate - - - - -8.14% 0.58% - -
Total Cost 24,485 45,792 34,908 24,544 1,161 4,956 53,452 -40.49%
-
Net Worth 382,104 357,337 357,572 369,199 338,112 270,870 239,424 36.44%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 382,104 357,337 357,572 369,199 338,112 270,870 239,424 36.44%
NOSH 694,735 626,907 533,690 520,000 463,167 451,451 443,378 34.79%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -438.13% -427.31% -105.63% -2.61% 92.58% 58.13% -279.63% -
ROE -5.22% -10.38% -5.01% -0.17% 4.29% 2.54% -16.44% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.65 1.39 3.18 4.60 3.38 2.62 3.18 -65.19%
EPS -2.87 -4.56 -3.36 -0.12 3.17 1.55 -8.88 -52.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.57 0.67 0.71 0.73 0.60 0.54 1.22%
Adjusted Per Share Value based on latest NOSH - 520,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.23 0.43 0.84 1.19 0.78 0.59 0.70 -52.28%
EPS -0.99 -1.84 -0.89 -0.03 0.72 0.34 -1.96 -36.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1899 0.1776 0.1777 0.1835 0.168 0.1346 0.119 36.44%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.85 1.45 1.61 1.88 1.75 1.86 1.44 -
P/RPS 129.79 104.68 50.62 40.87 51.77 70.94 45.35 101.19%
P/EPS -29.62 -24.50 -47.92 -1,566.67 55.92 122.05 -16.22 49.23%
EY -3.38 -4.08 -2.09 -0.06 1.79 0.82 -6.17 -32.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.54 2.40 2.65 2.40 3.10 2.67 -30.34%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 26/08/14 26/05/14 24/02/14 20/11/13 21/08/13 -
Price 0.92 1.06 1.55 1.62 2.11 1.95 1.50 -
P/RPS 140.47 76.52 48.73 35.22 62.42 74.38 47.23 106.40%
P/EPS -32.06 -17.91 -46.13 -1,350.00 67.42 127.96 -16.89 53.12%
EY -3.12 -5.58 -2.17 -0.07 1.48 0.78 -5.92 -34.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.86 2.31 2.28 2.89 3.25 2.78 -28.73%

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