[HIBISCS] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -92.94%
YoY- -83.77%
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 646,504 607,009 431,145 159,299 988,303 751,234 525,113 14.88%
PBT 25,289 179,600 129,895 38,644 391,467 299,105 217,136 -76.18%
Tax -74,543 -83,659 -62,419 -22,416 -161,457 -93,818 -67,030 7.34%
NP -49,254 95,941 67,476 16,228 230,010 205,287 150,106 -
-
NP to SH -49,254 95,941 67,476 16,228 230,010 205,287 150,106 -
-
Tax Rate 294.76% 46.58% 48.05% 58.01% 41.24% 31.37% 30.87% -
Total Cost 695,758 511,068 363,669 143,071 758,293 545,947 375,007 51.04%
-
Net Worth 1,222,936 1,365,876 1,286,465 1,254,700 1,238,818 1,207,053 1,159,407 3.62%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,222,936 1,365,876 1,286,465 1,254,700 1,238,818 1,207,053 1,159,407 3.62%
NOSH 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -7.62% 15.81% 15.65% 10.19% 23.27% 27.33% 28.59% -
ROE -4.03% 7.02% 5.25% 1.29% 18.57% 17.01% 12.95% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 40.71 38.22 27.15 10.03 62.23 47.30 33.06 14.90%
EPS -3.10 6.04 4.25 1.02 14.48 12.93 9.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.86 0.81 0.79 0.78 0.76 0.73 3.62%
Adjusted Per Share Value based on latest NOSH - 1,588,228
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 32.13 30.16 21.42 7.92 49.11 37.33 26.09 14.90%
EPS -2.45 4.77 3.35 0.81 11.43 10.20 7.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6077 0.6787 0.6393 0.6235 0.6156 0.5998 0.5761 3.62%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.615 0.34 0.94 0.955 1.07 1.07 0.84 -
P/RPS 1.51 0.89 3.46 9.52 1.72 2.26 2.54 -29.32%
P/EPS -19.83 5.63 22.13 93.47 7.39 8.28 8.89 -
EY -5.04 17.77 4.52 1.07 13.53 12.08 11.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.40 1.16 1.21 1.37 1.41 1.15 -21.50%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 19/05/20 25/02/20 21/11/19 20/08/19 27/05/19 19/02/19 -
Price 0.605 0.605 0.88 0.915 1.01 1.02 1.05 -
P/RPS 1.49 1.58 3.24 9.12 1.62 2.16 3.18 -39.70%
P/EPS -19.51 10.02 20.71 89.55 6.97 7.89 11.11 -
EY -5.13 9.98 4.83 1.12 14.34 12.67 9.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.70 1.09 1.16 1.29 1.34 1.44 -33.00%

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