[HIBISCS] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 307.18%
YoY- 6718.8%
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 2,400 980 7,098 8,356 4,550 8,684 16,976 -72.76%
PBT -318,796 19,036 -65,874 -42,156 -20,600 -39,864 -19,876 532.79%
Tax -38 -40 624 854 665 2,756 1,944 -
NP -318,834 18,996 -65,250 -41,301 -19,935 -37,108 -17,932 577.66%
-
NP to SH -318,834 18,996 -65,250 41,301 -19,935 -37,108 -17,932 577.66%
-
Tax Rate - 0.21% - - - - - -
Total Cost 321,234 -18,016 72,348 49,657 24,485 45,792 34,908 337.36%
-
Net Worth 423,666 600,893 506,739 520,632 382,104 357,337 357,572 11.93%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 423,666 600,893 506,739 520,632 382,104 357,337 357,572 11.93%
NOSH 985,271 969,183 921,344 897,642 694,735 626,907 533,690 50.32%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -13,284.75% 1,938.37% -919.27% -494.27% -438.13% -427.31% -105.63% -
ROE -75.26% 3.16% -12.88% 7.93% -5.22% -10.38% -5.01% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.24 0.10 0.77 0.93 0.65 1.39 3.18 -82.05%
EPS -32.36 1.96 -7.40 -4.76 -2.87 -4.56 -3.36 350.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.62 0.55 0.58 0.55 0.57 0.67 -25.53%
Adjusted Per Share Value based on latest NOSH - 897,642
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.12 0.05 0.35 0.42 0.23 0.43 0.84 -72.57%
EPS -15.84 0.94 -3.24 2.05 -0.99 -1.84 -0.89 578.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2105 0.2986 0.2518 0.2587 0.1899 0.1776 0.1777 11.92%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.23 0.675 0.745 0.765 0.85 1.45 1.61 -
P/RPS 94.42 667.55 96.70 82.18 129.79 104.68 50.62 51.35%
P/EPS -0.71 34.44 -10.52 16.63 -29.62 -24.50 -47.92 -93.92%
EY -140.70 2.90 -9.51 6.01 -3.38 -4.08 -2.09 1542.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.09 1.35 1.32 1.55 2.54 2.40 -63.36%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 26/08/15 28/05/15 27/02/15 27/11/14 26/08/14 -
Price 0.18 0.235 0.625 0.715 0.92 1.06 1.55 -
P/RPS 73.90 232.41 81.13 76.81 140.47 76.52 48.73 31.89%
P/EPS -0.56 11.99 -8.83 15.54 -32.06 -17.91 -46.13 -94.67%
EY -179.78 8.34 -11.33 6.44 -3.12 -5.58 -2.17 1785.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 1.14 1.23 1.67 1.86 2.31 -67.80%

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