[HIBISCS] QoQ TTM Result on 30-Jun-2020 [#4]

Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -140.82%
YoY- -121.41%
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 591,257 551,137 632,698 646,504 844,078 894,335 787,647 -17.38%
PBT -64,666 -79,924 3,413 25,289 271,962 304,226 264,901 -
Tax -26,451 -14,757 -58,863 -74,543 -151,298 -156,846 -118,664 -63.20%
NP -91,117 -94,681 -55,450 -49,254 120,664 147,380 146,237 -
-
NP to SH -91,117 -94,681 -55,450 -49,254 120,664 147,380 146,237 -
-
Tax Rate - - 1,724.67% 294.76% 55.63% 51.56% 44.80% -
Total Cost 682,374 645,818 688,148 695,758 723,414 746,955 641,410 4.20%
-
Net Worth 1,290,209 1,170,011 1,191,171 1,222,936 1,365,876 1,286,465 1,254,700 1.87%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 8,125 8,125 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,290,209 1,170,011 1,191,171 1,222,936 1,365,876 1,286,465 1,254,700 1.87%
NOSH 1,988,185 1,721,459 1,588,228 1,588,228 1,588,228 1,588,228 1,588,228 16.13%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -15.41% -17.18% -8.76% -7.62% 14.30% 16.48% 18.57% -
ROE -7.06% -8.09% -4.66% -4.03% 8.83% 11.46% 11.66% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 32.54 33.92 39.84 40.71 53.15 56.31 49.59 -24.46%
EPS -5.01 -5.83 -3.49 -3.10 7.60 9.28 9.21 -
DPS 0.45 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.72 0.75 0.77 0.86 0.81 0.79 -6.86%
Adjusted Per Share Value based on latest NOSH - 1,588,228
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 29.38 27.39 31.44 32.13 41.94 44.44 39.14 -17.39%
EPS -4.53 -4.70 -2.76 -2.45 6.00 7.32 7.27 -
DPS 0.40 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6411 0.5814 0.5919 0.6077 0.6787 0.6393 0.6235 1.87%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.64 0.58 0.505 0.615 0.34 0.94 0.955 -
P/RPS 1.97 1.71 1.27 1.51 0.64 1.67 1.93 1.37%
P/EPS -12.76 -9.95 -14.46 -19.83 4.48 10.13 10.37 -
EY -7.83 -10.05 -6.91 -5.04 22.35 9.87 9.64 -
DY 0.70 0.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.81 0.67 0.80 0.40 1.16 1.21 -17.89%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 22/02/21 27/11/20 24/08/20 19/05/20 25/02/20 21/11/19 -
Price 0.625 0.69 0.61 0.605 0.605 0.88 0.915 -
P/RPS 1.92 2.03 1.53 1.49 1.14 1.56 1.85 2.50%
P/EPS -12.46 -11.84 -17.47 -19.51 7.96 9.48 9.94 -
EY -8.02 -8.44 -5.72 -5.13 12.56 10.54 10.06 -
DY 0.72 0.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 0.81 0.79 0.70 1.09 1.16 -16.80%

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