[HIBISCS] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -37.66%
YoY- -432.13%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 3,748 5,172 7,098 8,775 13,038 17,439 18,312 -65.16%
PBT -204,672 -51,149 -65,874 -41,409 -30,538 -11,689 10,925 -
Tax -60 -75 624 1,623 1,637 2,782 2,087 -
NP -204,732 -51,224 -65,250 -39,786 -28,901 -8,907 13,012 -
-
NP to SH -204,732 -51,224 -65,250 -39,786 -28,901 -8,907 13,012 -
-
Tax Rate - - - - - - -19.10% -
Total Cost 208,480 56,396 72,348 48,561 41,939 26,346 5,300 1048.91%
-
Net Worth 432,545 600,893 506,739 520,632 506,254 463,849 366,627 11.61%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 432,545 600,893 506,739 520,632 506,254 463,849 366,627 11.61%
NOSH 1,005,919 969,183 921,344 897,642 888,166 813,771 547,204 49.89%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -5,462.43% -990.41% -919.27% -453.40% -221.67% -51.08% 71.06% -
ROE -47.33% -8.52% -12.88% -7.64% -5.71% -1.92% 3.55% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.37 0.53 0.77 0.98 1.47 2.14 3.35 -76.88%
EPS -20.35 -5.29 -7.08 -4.43 -3.25 -1.09 2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.62 0.55 0.58 0.57 0.57 0.67 -25.53%
Adjusted Per Share Value based on latest NOSH - 897,642
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.47 0.64 0.88 1.09 1.62 2.17 2.27 -64.90%
EPS -25.43 -6.36 -8.11 -4.94 -3.59 -1.11 1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5373 0.7465 0.6295 0.6468 0.6289 0.5762 0.4555 11.60%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.23 0.675 0.745 0.765 0.85 1.45 1.61 -
P/RPS 61.73 126.49 96.70 78.26 57.90 67.66 48.11 18.02%
P/EPS -1.13 -12.77 -10.52 -17.26 -26.12 -132.48 67.71 -
EY -88.49 -7.83 -9.51 -5.79 -3.83 -0.75 1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.09 1.35 1.32 1.49 2.54 2.40 -63.36%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 26/08/15 28/05/15 27/02/15 27/11/14 26/08/14 -
Price 0.18 0.235 0.625 0.715 0.92 1.06 1.55 -
P/RPS 48.31 44.04 81.13 73.14 62.67 49.46 46.32 2.83%
P/EPS -0.88 -4.45 -8.83 -16.13 -28.27 -96.84 65.18 -
EY -113.07 -22.49 -11.33 -6.20 -3.54 -1.03 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 1.14 1.23 1.61 1.86 2.31 -67.80%

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