[HIBISCS] YoY Quarter Result on 30-Sep-2017 [#1]

Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 24.61%
YoY- -86.57%
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Revenue 145,493 159,299 359,955 58,236 54,745 245 5,980 63.31%
PBT 16,768 38,644 165,210 9,722 7,481 4,759 -146 -
Tax -6,736 -22,416 -65,209 1,062 72,802 -10 -10 172.07%
NP 10,032 16,228 100,001 10,784 80,283 4,749 -156 -
-
NP to SH 10,032 16,228 100,001 10,784 80,283 4,749 -156 -
-
Tax Rate 40.17% 58.01% 39.47% -10.92% -973.16% 0.21% - -
Total Cost 135,461 143,071 259,954 47,452 -25,538 -4,504 6,136 60.89%
-
Net Worth 1,191,171 1,254,700 1,111,760 753,402 679,213 600,893 369,199 19.72%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Net Worth 1,191,171 1,254,700 1,111,760 753,402 679,213 600,893 369,199 19.72%
NOSH 1,588,228 1,588,228 1,588,228 1,477,260 1,358,426 969,183 520,000 18.71%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
NP Margin 6.90% 10.19% 27.78% 18.52% 146.65% 1,938.37% -2.61% -
ROE 0.84% 1.29% 8.99% 1.43% 11.82% 0.79% -0.04% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
RPS 9.16 10.03 22.66 3.94 4.03 0.03 1.15 37.56%
EPS 0.63 1.02 6.30 0.73 5.91 0.49 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.79 0.70 0.51 0.50 0.62 0.71 0.84%
Adjusted Per Share Value based on latest NOSH - 1,477,260
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
RPS 7.23 7.92 17.89 2.89 2.72 0.01 0.30 63.07%
EPS 0.50 0.81 4.97 0.54 3.99 0.24 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5919 0.6235 0.5524 0.3744 0.3375 0.2986 0.1835 19.71%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 -
Price 0.505 0.955 1.26 0.645 0.195 0.675 1.88 -
P/RPS 5.51 9.52 5.56 16.36 4.84 2,670.20 163.48 -40.60%
P/EPS 79.95 93.47 20.01 88.36 3.30 137.76 -6,266.67 -
EY 1.25 1.07 5.00 1.13 30.31 0.73 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.21 1.80 1.26 0.39 1.09 2.65 -19.04%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 CAGR
Date 27/11/20 21/11/19 27/11/18 28/11/17 25/11/16 30/11/15 26/05/14 -
Price 0.61 0.915 0.985 0.735 0.30 0.235 1.62 -
P/RPS 6.66 9.12 4.35 18.64 7.44 929.63 140.87 -37.43%
P/EPS 96.57 89.55 15.64 100.68 5.08 47.96 -5,400.00 -
EY 1.04 1.12 6.39 0.99 19.70 2.09 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.16 1.41 1.44 0.60 0.38 2.28 -14.70%

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