[HIBISCS] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 42.22%
YoY- 14.05%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 15,657 11,211 10,037 8,516 9,376 9,538 9,867 35.93%
PBT 13,405 2,678 -12,854 -3,930 -7,131 -7,273 -4,921 -
Tax 1,091 -19 7 -267 -133 -393 -510 -
NP 14,496 2,659 -12,847 -4,197 -7,264 -7,666 -5,431 -
-
NP to SH 14,496 2,659 -12,847 -4,197 -7,264 -7,666 -5,431 -
-
Tax Rate -8.14% 0.71% - - - - - -
Total Cost 1,161 8,552 22,884 12,713 16,640 17,204 15,298 -81.99%
-
Net Worth 358,698 271,870 239,424 240,472 236,936 237,932 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 358,698 271,870 239,424 240,472 236,936 237,932 0 -
NOSH 491,368 453,118 443,378 437,222 438,771 440,615 426,071 9.94%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 92.58% 23.72% -128.00% -49.28% -77.47% -80.37% -55.04% -
ROE 4.04% 0.98% -5.37% -1.75% -3.07% -3.22% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.19 2.47 2.26 1.95 2.14 2.16 2.32 23.58%
EPS 2.95 0.59 -2.90 -0.96 -1.66 -1.74 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.60 0.54 0.55 0.54 0.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 437,222
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.95 1.39 1.25 1.06 1.16 1.18 1.23 35.84%
EPS 1.80 0.33 -1.60 -0.52 -0.90 -0.95 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4456 0.3377 0.2974 0.2987 0.2943 0.2956 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.75 1.86 1.44 1.49 1.41 1.76 1.51 -
P/RPS 54.92 75.18 63.61 76.50 65.98 81.30 65.20 -10.78%
P/EPS 59.32 316.96 -49.70 -155.22 -85.17 -101.16 -118.46 -
EY 1.69 0.32 -2.01 -0.64 -1.17 -0.99 -0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 3.10 2.67 2.71 2.61 3.26 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 20/11/13 21/08/13 23/05/13 25/02/13 - - -
Price 2.11 1.95 1.50 1.53 1.49 0.00 0.00 -
P/RPS 66.22 78.81 66.26 78.55 69.73 0.00 0.00 -
P/EPS 71.52 332.30 -51.77 -159.39 -90.00 0.00 0.00 -
EY 1.40 0.30 -1.93 -0.63 -1.11 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 3.25 2.78 2.78 2.76 0.00 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