[HIBISCS] YoY Quarter Result on 31-Dec-2014 [#2]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -14.89%
YoY- -214.16%
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Revenue 76,061 62,821 955 2,379 1,870 2,292 0 -
PBT 13,107 10,032 -164,157 -10,634 -2,884 -1,177 -13 -
Tax -2,065 643 -9 -24 20 -97 0 -
NP 11,042 10,675 -164,166 -10,658 -2,864 -1,274 -13 -
-
NP to SH 11,042 10,675 -164,166 -10,658 -2,864 -1,274 -13 -
-
Tax Rate 15.75% -6.41% - - - - - -
Total Cost 65,019 52,146 165,121 13,037 4,734 3,566 13 223.36%
-
Net Worth 765,753 731,916 432,545 506,254 237,932 7,261,800 0 -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 765,753 731,916 432,545 506,254 237,932 7,261,800 0 -
NOSH 1,531,506 1,443,844 1,005,919 888,166 440,615 12,740,000 20 370.94%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.52% 16.99% -17,190.16% -448.00% -153.16% -55.58% 0.00% -
ROE 1.44% 1.46% -37.95% -2.11% -1.20% -0.02% 0.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.97 4.46 0.09 0.27 0.42 0.02 0.00 -
EPS 0.72 0.76 -16.32 -1.20 -0.65 -0.01 -62.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.52 0.43 0.57 0.54 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 888,166
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.78 3.12 0.05 0.12 0.09 0.11 0.00 -
EPS 0.55 0.53 -8.16 -0.53 -0.14 -0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3805 0.3637 0.2149 0.2516 0.1182 3.6085 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 28/09/12 30/09/11 - -
Price 0.895 0.41 0.23 0.85 1.76 0.55 0.00 -
P/RPS 18.02 9.19 242.26 317.34 414.70 3,057.16 0.00 -
P/EPS 124.13 54.06 -1.41 -70.83 -270.77 -5,500.00 0.00 -
EY 0.81 1.85 -70.96 -1.41 -0.37 -0.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.79 0.53 1.49 3.26 0.96 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Date 21/02/18 22/02/17 29/02/16 27/02/15 23/11/12 02/02/12 - -
Price 0.965 0.545 0.18 0.92 1.57 1.55 0.00 -
P/RPS 19.43 12.21 189.60 343.47 369.93 8,615.62 0.00 -
P/EPS 133.84 71.86 -1.10 -76.67 -241.54 -15,500.00 0.00 -
EY 0.75 1.39 -90.67 -1.30 -0.41 -0.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.05 0.42 1.61 2.91 2.72 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