[HIBISCS] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -168.45%
YoY- -434.98%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 7,098 8,775 13,038 17,439 18,312 19,324 15,657 -41.07%
PBT -65,874 -41,409 -30,538 -11,689 10,925 10,584 13,405 -
Tax 624 1,623 1,637 2,782 2,087 1,395 1,091 -31.16%
NP -65,250 -39,786 -28,901 -8,907 13,012 11,979 14,496 -
-
NP to SH -65,250 -39,786 -28,901 -8,907 13,012 11,979 14,496 -
-
Tax Rate - - - - -19.10% -13.18% -8.14% -
Total Cost 72,348 48,561 41,939 26,346 5,300 7,345 1,161 1483.73%
-
Net Worth 506,739 520,632 506,254 463,849 366,627 369,199 358,698 25.98%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 506,739 520,632 506,254 463,849 366,627 369,199 358,698 25.98%
NOSH 921,344 897,642 888,166 813,771 547,204 520,000 491,368 52.23%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -919.27% -453.40% -221.67% -51.08% 71.06% 61.99% 92.58% -
ROE -12.88% -7.64% -5.71% -1.92% 3.55% 3.24% 4.04% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.77 0.98 1.47 2.14 3.35 3.72 3.19 -61.33%
EPS -7.08 -4.43 -3.25 -1.09 2.38 2.30 2.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.58 0.57 0.57 0.67 0.71 0.73 -17.24%
Adjusted Per Share Value based on latest NOSH - 813,771
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.88 1.09 1.62 2.17 2.27 2.40 1.95 -41.25%
EPS -8.11 -4.94 -3.59 -1.11 1.62 1.49 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6295 0.6468 0.6289 0.5762 0.4555 0.4587 0.4456 25.98%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.745 0.765 0.85 1.45 1.61 1.88 1.75 -
P/RPS 96.70 78.26 57.90 67.66 48.11 50.59 54.92 45.96%
P/EPS -10.52 -17.26 -26.12 -132.48 67.71 81.61 59.32 -
EY -9.51 -5.79 -3.83 -0.75 1.48 1.23 1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.32 1.49 2.54 2.40 2.65 2.40 -31.92%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 27/02/15 27/11/14 26/08/14 26/05/14 24/02/14 -
Price 0.625 0.715 0.92 1.06 1.55 1.62 2.11 -
P/RPS 81.13 73.14 62.67 49.46 46.32 43.59 66.22 14.53%
P/EPS -8.83 -16.13 -28.27 -96.84 65.18 70.32 71.52 -
EY -11.33 -6.20 -3.54 -1.03 1.53 1.42 1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.23 1.61 1.86 2.31 2.28 2.89 -46.30%

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