[HIBISCS] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 127.0%
YoY- 148.34%
View:
Show?
Annualized Quarter Result
30/09/14 31/03/14 30/06/13 31/03/13 30/06/11 CAGR
Revenue 8,684 23,920 14,080 2,313 372 163.24%
PBT -39,864 -584 -40,532 2,675 -2,580 131.89%
Tax 2,756 -40 1,160 -314 0 -
NP -37,108 -624 -39,372 2,361 -2,580 126.84%
-
NP to SH -37,108 -624 -39,372 2,361 -2,580 126.84%
-
Tax Rate - - - 11.74% - -
Total Cost 45,792 24,544 53,452 -48 2,952 132.17%
-
Net Worth 357,337 369,199 239,424 319,146 0 -
Dividend
30/09/14 31/03/14 30/06/13 31/03/13 30/06/11 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/14 31/03/14 30/06/13 31/03/13 30/06/11 CAGR
Net Worth 357,337 369,199 239,424 319,146 0 -
NOSH 626,907 520,000 443,378 437,187 52,439 114.32%
Ratio Analysis
30/09/14 31/03/14 30/06/13 31/03/13 30/06/11 CAGR
NP Margin -427.31% -2.61% -279.63% 102.08% -693.55% -
ROE -10.38% -0.17% -16.44% 0.74% 0.00% -
Per Share
30/09/14 31/03/14 30/06/13 31/03/13 30/06/11 CAGR
RPS 1.39 4.60 3.18 0.53 0.71 22.92%
EPS -4.56 -0.12 -8.88 0.54 4.92 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.71 0.54 0.73 0.00 -
Adjusted Per Share Value based on latest NOSH - 437,222
30/09/14 31/03/14 30/06/13 31/03/13 30/06/11 CAGR
RPS 0.43 1.19 0.70 0.11 0.02 156.67%
EPS -1.84 -0.03 -1.96 0.12 -0.13 125.73%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1776 0.1835 0.119 0.1586 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 31/03/14 30/06/13 31/03/13 30/06/11 CAGR
Date 30/09/14 31/03/14 28/06/13 29/03/13 - -
Price 1.45 1.88 1.44 1.49 0.00 -
P/RPS 104.68 40.87 45.35 281.63 0.00 -
P/EPS -24.50 -1,566.67 -16.22 275.90 0.00 -
EY -4.08 -0.06 -6.17 0.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.65 2.67 2.04 0.00 -
Price Multiplier on Announcement Date
30/09/14 31/03/14 30/06/13 31/03/13 30/06/11 CAGR
Date 27/11/14 26/05/14 21/08/13 23/05/13 - -
Price 1.06 1.62 1.50 1.53 0.00 -
P/RPS 76.52 35.22 47.23 289.19 0.00 -
P/EPS -17.91 -1,350.00 -16.89 283.31 0.00 -
EY -5.58 -0.07 -5.92 0.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.28 2.78 2.10 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