[HIBISCS] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 117.47%
YoY- 184.79%
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
Revenue 249,077 43,969 8,356 11,836 8,270 6,384 100.89%
PBT 45,738 -106,078 -42,156 6,920 -8,806 -5,109 -
Tax 84,185 862 854 -40 62 -461 -
NP 129,924 -105,216 -41,301 6,880 -8,744 -5,570 -
-
NP to SH 129,924 -105,216 41,301 6,880 -8,744 -5,570 -
-
Tax Rate -184.06% - - 0.58% - - -
Total Cost 119,153 149,185 49,657 4,956 17,014 11,954 54.92%
-
Net Worth 732,230 470,810 520,632 270,870 236,088 0 -
Dividend
31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
Net Worth 732,230 470,810 520,632 270,870 236,088 0 -
NOSH 1,408,135 1,023,501 897,642 451,451 437,200 267,820 37.16%
Ratio Analysis
31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
NP Margin 52.16% -239.29% -494.27% 58.13% -105.72% -87.26% -
ROE 17.74% -22.35% 7.93% 2.54% -3.70% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
RPS 17.69 4.30 0.93 2.62 1.89 2.38 46.51%
EPS 9.23 -10.28 -4.76 1.55 -2.00 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.46 0.58 0.60 0.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 453,118
31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
RPS 12.38 2.18 0.42 0.59 0.41 0.32 100.57%
EPS 6.46 -5.23 2.05 0.34 -0.43 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3639 0.234 0.2587 0.1346 0.1173 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
Date 31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 30/12/11 -
Price 0.445 0.195 0.765 1.86 1.41 0.94 -
P/RPS 2.52 4.54 82.18 70.94 74.53 39.43 -40.76%
P/EPS 4.82 -1.90 16.63 122.05 -70.50 -45.19 -
EY 20.73 -52.72 6.01 0.82 -1.42 -2.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.42 1.32 3.10 2.61 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 30/09/13 31/12/12 31/12/11 CAGR
Date 24/05/17 31/05/16 28/05/15 20/11/13 25/02/13 - -
Price 0.44 0.185 0.715 1.95 1.49 0.00 -
P/RPS 2.49 4.31 76.81 74.38 78.76 0.00 -
P/EPS 4.77 -1.80 15.54 127.96 -74.50 0.00 -
EY 20.97 -55.57 6.44 0.78 -1.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.40 1.23 3.25 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