[HIBISCS] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -104.3%
YoY- -126.43%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
Revenue 232,944 218,980 980 23,920 14,080 7,996 2,313 178.43%
PBT 38,888 29,924 19,036 -584 -40,532 -4,836 2,675 81.17%
Tax 4,248 291,208 -40 -40 1,160 64 -314 -
NP 43,136 321,132 18,996 -624 -39,372 -4,772 2,361 90.60%
-
NP to SH 43,136 321,132 18,996 -624 -39,372 -4,772 2,361 90.60%
-
Tax Rate -10.92% -973.16% 0.21% - - - 11.74% -
Total Cost 189,808 -102,152 -18,016 24,544 53,452 12,768 -48 -
-
Net Worth 753,402 679,213 600,893 369,199 239,424 242,860 319,146 21.01%
Dividend
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
Net Worth 753,402 679,213 600,893 369,199 239,424 242,860 319,146 21.01%
NOSH 1,477,260 1,358,426 969,183 520,000 443,378 426,071 437,187 31.03%
Ratio Analysis
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
NP Margin 18.52% 146.65% 1,938.37% -2.61% -279.63% -59.68% 102.08% -
ROE 5.73% 47.28% 3.16% -0.17% -16.44% -1.96% 0.74% -
Per Share
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
RPS 15.77 16.12 0.10 4.60 3.18 1.88 0.53 112.40%
EPS 2.92 23.64 1.96 -0.12 -8.88 1.12 0.54 45.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.62 0.71 0.54 0.57 0.73 -7.65%
Adjusted Per Share Value based on latest NOSH - 520,000
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
RPS 28.94 27.20 0.12 2.97 1.75 0.99 0.29 177.86%
EPS 5.36 39.89 2.36 -0.08 -4.89 -0.59 0.29 91.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9359 0.8438 0.7465 0.4587 0.2974 0.3017 0.3965 21.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
Date 29/09/17 30/09/16 30/09/15 31/03/14 28/06/13 29/06/12 29/03/13 -
Price 0.645 0.195 0.675 1.88 1.44 1.51 1.49 -
P/RPS 4.09 1.21 667.55 40.87 45.35 80.46 281.63 -60.92%
P/EPS 22.09 0.82 34.44 -1,566.67 -16.22 -134.82 275.90 -42.91%
EY 4.53 121.23 2.90 -0.06 -6.17 -0.74 0.36 75.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.39 1.09 2.65 2.67 2.65 2.04 -10.14%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
Date 28/11/17 25/11/16 30/11/15 26/05/14 21/08/13 27/08/12 23/05/13 -
Price 0.735 0.30 0.235 1.62 1.50 1.70 1.53 -
P/RPS 4.66 1.86 232.41 35.22 47.23 90.59 289.19 -60.00%
P/EPS 25.17 1.27 11.99 -1,350.00 -16.89 -151.79 283.31 -41.57%
EY 3.97 78.80 8.34 -0.07 -5.92 -0.66 0.35 71.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.60 0.38 2.28 2.78 2.98 2.10 -8.03%

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