[HIBISCS] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -1778.43%
YoY- -1499.37%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Revenue 1,050,226 268,594 235,132 2,400 16,976 4,550 7,738 119.26%
PBT 434,272 45,658 35,026 -318,796 -19,876 -20,600 -8,186 -
Tax -134,060 -2,006 146,890 -38 1,944 665 72 -
NP 300,212 43,652 181,916 -318,834 -17,932 -19,935 -8,114 -
-
NP to SH 300,212 43,652 181,916 -318,834 -17,932 -19,935 -8,114 -
-
Tax Rate 30.87% 4.39% -419.37% - - - - -
Total Cost 750,014 224,942 53,216 321,234 34,908 24,485 15,852 85.26%
-
Net Worth 1,159,407 765,753 731,916 423,666 357,572 382,104 233,061 29.24%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Net Worth 1,159,407 765,753 731,916 423,666 357,572 382,104 233,061 29.24%
NOSH 1,588,228 1,531,506 1,443,844 985,271 533,690 694,735 431,595 23.15%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
NP Margin 28.59% 16.25% 77.37% -13,284.75% -105.63% -438.13% -104.86% -
ROE 25.89% 5.70% 24.85% -75.26% -5.01% -5.22% -3.48% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
RPS 66.13 17.54 16.71 0.24 3.18 0.65 1.79 78.07%
EPS 18.90 2.90 13.08 -32.36 -3.36 -2.87 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.50 0.52 0.43 0.67 0.55 0.54 4.93%
Adjusted Per Share Value based on latest NOSH - 1,005,919
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
RPS 130.47 33.37 29.21 0.30 2.11 0.57 0.96 119.30%
EPS 37.29 5.42 22.60 -39.61 -2.23 -2.48 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4403 0.9513 0.9092 0.5263 0.4442 0.4747 0.2895 29.24%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 31/12/14 28/09/12 -
Price 0.84 0.895 0.41 0.23 1.61 0.85 1.76 -
P/RPS 1.27 5.10 2.45 94.42 50.62 129.79 98.17 -50.09%
P/EPS 4.44 31.40 3.17 -0.71 -47.92 -29.62 -93.62 -
EY 22.50 3.18 31.52 -140.70 -2.09 -3.38 -1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.79 0.79 0.53 2.40 1.55 3.26 -15.34%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 31/12/14 30/09/12 CAGR
Date 19/02/19 21/02/18 22/02/17 29/02/16 26/08/14 27/02/15 23/11/12 -
Price 1.05 0.965 0.545 0.18 1.55 0.92 1.57 -
P/RPS 1.59 5.50 3.26 73.90 48.73 140.47 87.57 -47.31%
P/EPS 5.55 33.86 4.22 -0.56 -46.13 -32.06 -83.51 -
EY 18.00 2.95 23.71 -179.78 -2.17 -3.12 -1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.93 1.05 0.42 2.31 1.67 2.91 -10.63%

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