[HIBISCS] QoQ TTM 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- -206.1%
YoY- -136.55%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 19,324 15,657 11,211 10,037 8,516 9,376 9,538 60.18%
PBT 10,584 13,405 2,678 -12,854 -3,930 -7,131 -7,273 -
Tax 1,395 1,091 -19 7 -267 -133 -393 -
NP 11,979 14,496 2,659 -12,847 -4,197 -7,264 -7,666 -
-
NP to SH 11,979 14,496 2,659 -12,847 -4,197 -7,264 -7,666 -
-
Tax Rate -13.18% -8.14% 0.71% - - - - -
Total Cost 7,345 1,161 8,552 22,884 12,713 16,640 17,204 -43.33%
-
Net Worth 369,199 358,698 271,870 239,424 240,472 236,936 237,932 34.06%
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 369,199 358,698 271,870 239,424 240,472 236,936 237,932 34.06%
NOSH 520,000 491,368 453,118 443,378 437,222 438,771 440,615 11.68%
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 61.99% 92.58% 23.72% -128.00% -49.28% -77.47% -80.37% -
ROE 3.24% 4.04% 0.98% -5.37% -1.75% -3.07% -3.22% -
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 3.72 3.19 2.47 2.26 1.95 2.14 2.16 43.72%
EPS 2.30 2.95 0.59 -2.90 -0.96 -1.66 -1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.73 0.60 0.54 0.55 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 2.40 1.95 1.39 1.25 1.06 1.16 1.18 60.59%
EPS 1.49 1.80 0.33 -1.60 -0.52 -0.90 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4587 0.4456 0.3377 0.2974 0.2987 0.2943 0.2956 34.07%
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 50.59 54.92 75.18 63.61 76.50 65.98 81.30 -27.13%
P/EPS 81.61 59.32 316.96 -49.70 -155.22 -85.17 -101.16 -
EY 1.23 1.69 0.32 -2.01 -0.64 -1.17 -0.99 -
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 2.71 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 - -
Price 1.62 2.11 1.95 1.50 1.53 1.49 0.00 -
P/RPS 43.59 66.22 78.81 66.26 78.55 69.73 0.00 -
P/EPS 70.32 71.52 332.30 -51.77 -159.39 -90.00 0.00 -
EY 1.42 1.40 0.30 -1.93 -0.63 -1.11 0.00 -
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 2.78 2.76 0.00 -

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