[HIBISCS] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -516.9%
YoY- -725.06%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 5,980 15,657 8,877 3,520 2,313 6,203 3,869 33.71%
PBT -146 13,405 5,190 -10,133 2,675 -6,605 -4,093 -89.18%
Tax -10 1,091 -30 290 -314 47 36 -
NP -156 14,496 5,160 -9,843 2,361 -6,558 -4,057 -88.63%
-
NP to SH -156 14,496 5,160 -9,843 2,361 -6,558 -4,057 -88.63%
-
Tax Rate - -8.14% 0.58% - 11.74% - - -
Total Cost 6,136 1,161 3,717 13,363 -48 12,761 7,926 -15.70%
-
Net Worth 369,199 338,112 270,870 239,424 319,146 236,088 233,061 35.93%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 369,199 338,112 270,870 239,424 319,146 236,088 233,061 35.93%
NOSH 520,000 463,167 451,451 443,378 437,187 437,200 431,595 13.24%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -2.61% 92.58% 58.13% -279.63% 102.08% -105.72% -104.86% -
ROE -0.04% 4.29% 1.90% -4.11% 0.74% -2.78% -1.74% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.15 3.38 1.97 0.79 0.53 1.42 0.90 17.77%
EPS -0.03 3.17 1.16 -2.22 0.54 -1.50 -0.94 -89.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.73 0.60 0.54 0.73 0.54 0.54 20.03%
Adjusted Per Share Value based on latest NOSH - 443,378
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.74 1.95 1.10 0.44 0.29 0.77 0.48 33.48%
EPS -0.02 1.80 0.64 -1.22 0.29 -0.81 -0.50 -88.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4587 0.42 0.3365 0.2974 0.3965 0.2933 0.2895 35.94%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.88 1.75 1.86 1.44 1.49 1.41 1.76 -
P/RPS 163.48 51.77 94.59 181.38 281.63 99.38 196.33 -11.50%
P/EPS -6,266.67 55.92 162.73 -64.86 275.90 -94.00 -187.23 940.80%
EY -0.02 1.79 0.61 -1.54 0.36 -1.06 -0.53 -88.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.40 3.10 2.67 2.04 2.61 3.26 -12.91%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 20/11/13 21/08/13 23/05/13 25/02/13 23/11/12 -
Price 1.62 2.11 1.95 1.50 1.53 1.49 1.57 -
P/RPS 140.87 62.42 99.17 188.94 289.19 105.02 175.14 -13.52%
P/EPS -5,400.00 67.42 170.61 -67.57 283.31 -99.33 -167.02 917.03%
EY -0.02 1.48 0.59 -1.48 0.35 -1.01 -0.60 -89.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.89 3.25 2.78 2.10 2.76 2.91 -15.02%

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