[HIBISCS] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 46.28%
YoY- -237.52%
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Revenue 268,594 235,132 2,400 4,550 7,738 4,584 0 -
PBT 45,658 35,026 -318,796 -20,600 -8,186 -2,354 -26 -
Tax -2,006 146,890 -38 665 72 -194 0 -
NP 43,652 181,916 -318,834 -19,935 -8,114 -2,548 -26 -
-
NP to SH 43,652 181,916 -318,834 -19,935 -8,114 -2,548 -26 -
-
Tax Rate 4.39% -419.37% - - - - - -
Total Cost 224,942 53,216 321,234 24,485 15,852 7,132 26 248.72%
-
Net Worth 765,753 731,916 423,666 382,104 233,061 7,261,800 0 -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 765,753 731,916 423,666 382,104 233,061 7,261,800 0 -
NOSH 1,531,506 1,443,844 985,271 694,735 431,595 12,740,000 20 370.94%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 16.25% 77.37% -13,284.75% -438.13% -104.86% -55.58% 0.00% -
ROE 5.70% 24.85% -75.26% -5.22% -3.48% -0.04% 0.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.54 16.71 0.24 0.65 1.79 0.04 0.00 -
EPS 2.90 13.08 -32.36 -2.87 -1.88 -0.02 -125.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.52 0.43 0.55 0.54 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 888,166
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.35 11.68 0.12 0.23 0.38 0.23 0.00 -
EPS 2.17 9.04 -15.84 -0.99 -0.40 -0.13 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3805 0.3637 0.2105 0.1899 0.1158 3.6085 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 28/09/12 30/09/11 - -
Price 0.895 0.41 0.23 0.85 1.76 0.55 0.00 -
P/RPS 5.10 2.45 94.42 129.79 98.17 1,528.58 0.00 -
P/EPS 31.40 3.17 -0.71 -29.62 -93.62 -2,750.00 0.00 -
EY 3.18 31.52 -140.70 -3.38 -1.07 -0.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.79 0.53 1.55 3.26 0.96 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Date 21/02/18 22/02/17 29/02/16 27/02/15 23/11/12 02/02/12 - -
Price 0.965 0.545 0.18 0.92 1.57 1.55 0.00 -
P/RPS 5.50 3.26 73.90 140.47 87.57 4,307.81 0.00 -
P/EPS 33.86 4.22 -0.56 -32.06 -83.51 -7,750.00 0.00 -
EY 2.95 23.71 -179.78 -3.12 -1.20 -0.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.05 0.42 1.67 2.91 2.72 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