[HIBISCS] YoY 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- 323.61%
YoY- 1590.52%
View:
Show?
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 159,299 359,955 58,236 54,745 245 5,980 2,171 135.99%
PBT 38,644 165,210 9,722 7,481 4,759 -146 -9,966 -
Tax -22,416 -65,209 1,062 72,802 -10 -10 689 -
NP 16,228 100,001 10,784 80,283 4,749 -156 -9,277 -
-
NP to SH 16,228 100,001 10,784 80,283 4,749 -156 -9,277 -
-
Tax Rate 58.01% 39.47% -10.92% -973.16% 0.21% - - -
Total Cost 143,071 259,954 47,452 -25,538 -4,504 6,136 11,448 65.67%
-
Net Worth 1,254,700 1,111,760 753,402 679,213 600,893 369,199 463,849 22.00%
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 1,111,760 753,402 679,213 600,893 369,199 463,849 22.00%
NOSH 1,588,228 1,588,228 1,477,260 1,358,426 969,183 520,000 813,771 14.30%
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 1.29% 8.99% 1.43% 11.82% 0.79% -0.04% -2.00% -
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 10.03 22.66 3.94 4.03 0.03 1.15 0.27 105.97%
EPS 1.02 6.30 0.73 5.91 0.49 -0.03 -1.14 -
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 7.92 17.89 2.89 2.72 0.01 0.30 0.11 135.10%
EPS 0.81 4.97 0.54 3.99 0.24 -0.01 -0.46 -
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 0.2305 22.00%
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 9.52 5.56 16.36 4.84 2,670.20 163.48 543.51 -55.44%
P/EPS 93.47 20.01 88.36 3.30 137.76 -6,266.67 -127.19 -
EY 1.07 5.00 1.13 30.31 0.73 -0.02 -0.79 -
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 9.12 4.35 18.64 7.44 929.63 140.87 397.33 -52.97%
P/EPS 89.55 15.64 100.68 5.08 47.96 -5,400.00 -92.98 -
EY 1.12 6.39 0.99 19.70 2.09 -0.02 -1.08 -
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