[HIBISCS] YoY Annualized Quarter Result on 30-Sep-2016 [#1]

Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 635.58%
YoY- 1590.52%
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
Revenue 637,196 1,439,820 232,944 218,980 980 23,920 8,684 135.99%
PBT 154,576 660,840 38,888 29,924 19,036 -584 -39,864 -
Tax -89,664 -260,836 4,248 291,208 -40 -40 2,756 -
NP 64,912 400,004 43,136 321,132 18,996 -624 -37,108 -
-
NP to SH 64,912 400,004 43,136 321,132 18,996 -624 -37,108 -
-
Tax Rate 58.01% 39.47% -10.92% -973.16% 0.21% - - -
Total Cost 572,284 1,039,816 189,808 -102,152 -18,016 24,544 45,792 65.67%
-
Net Worth 1,254,700 1,111,760 753,402 679,213 600,893 369,199 357,337 28.53%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
Net Worth 1,254,700 1,111,760 753,402 679,213 600,893 369,199 357,337 28.53%
NOSH 1,588,228 1,588,228 1,477,260 1,358,426 969,183 520,000 626,907 20.41%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
NP Margin 10.19% 27.78% 18.52% 146.65% 1,938.37% -2.61% -427.31% -
ROE 5.17% 35.98% 5.73% 47.28% 3.16% -0.17% -10.38% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
RPS 40.12 90.66 15.77 16.12 0.10 4.60 1.39 95.84%
EPS 4.08 25.20 2.92 23.64 1.96 -0.12 -4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.70 0.51 0.50 0.62 0.71 0.57 6.74%
Adjusted Per Share Value based on latest NOSH - 1,358,426
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
RPS 31.66 71.55 11.58 10.88 0.05 1.19 0.43 136.15%
EPS 3.23 19.88 2.14 15.96 0.94 -0.03 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6235 0.5524 0.3744 0.3375 0.2986 0.1835 0.1776 28.53%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 30/09/14 -
Price 0.955 1.26 0.645 0.195 0.675 1.88 1.45 -
P/RPS 2.38 1.39 4.09 1.21 667.55 40.87 104.68 -53.06%
P/EPS 23.37 5.00 22.09 0.82 34.44 -1,566.67 -24.50 -
EY 4.28 19.99 4.53 121.23 2.90 -0.06 -4.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.80 1.26 0.39 1.09 2.65 2.54 -13.77%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 30/09/14 CAGR
Date 21/11/19 27/11/18 28/11/17 25/11/16 30/11/15 26/05/14 27/11/14 -
Price 0.915 0.985 0.735 0.30 0.235 1.62 1.06 -
P/RPS 2.28 1.09 4.66 1.86 232.41 35.22 76.52 -50.45%
P/EPS 22.39 3.91 25.17 1.27 11.99 -1,350.00 -17.91 -
EY 4.47 25.57 3.97 78.80 8.34 -0.07 -5.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.41 1.44 0.60 0.38 2.28 1.86 -9.00%

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