[HIBISCS] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[HIBISCS] HIBISCUS PETROLEUM BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 445.17%
YoY- 299.56%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 17,439 18,312 19,324 15,657 11,211 10,037 8,516 61.18%
PBT -11,689 10,925 10,584 13,405 2,678 -12,854 -3,930 106.68%
Tax 2,782 2,087 1,395 1,091 -19 7 -267 -
NP -8,907 13,012 11,979 14,496 2,659 -12,847 -4,197 65.06%
-
NP to SH -8,907 13,012 11,979 14,496 2,659 -12,847 -4,197 65.06%
-
Tax Rate - -19.10% -13.18% -8.14% 0.71% - - -
Total Cost 26,346 5,300 7,345 1,161 8,552 22,884 12,713 62.47%
-
Net Worth 463,849 366,627 369,199 358,698 271,870 239,424 240,472 54.89%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 463,849 366,627 369,199 358,698 271,870 239,424 240,472 54.89%
NOSH 813,771 547,204 520,000 491,368 453,118 443,378 437,222 51.25%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -51.08% 71.06% 61.99% 92.58% 23.72% -128.00% -49.28% -
ROE -1.92% 3.55% 3.24% 4.04% 0.98% -5.37% -1.75% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.14 3.35 3.72 3.19 2.47 2.26 1.95 6.38%
EPS -1.09 2.38 2.30 2.95 0.59 -2.90 -0.96 8.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.67 0.71 0.73 0.60 0.54 0.55 2.40%
Adjusted Per Share Value based on latest NOSH - 491,368
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.17 2.27 2.40 1.95 1.39 1.25 1.06 61.15%
EPS -1.11 1.62 1.49 1.80 0.33 -1.60 -0.52 65.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5762 0.4555 0.4587 0.4456 0.3377 0.2974 0.2987 54.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.45 1.61 1.88 1.75 1.86 1.44 1.49 -
P/RPS 67.66 48.11 50.59 54.92 75.18 63.61 76.50 -7.85%
P/EPS -132.48 67.71 81.61 59.32 316.96 -49.70 -155.22 -10.01%
EY -0.75 1.48 1.23 1.69 0.32 -2.01 -0.64 11.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.40 2.65 2.40 3.10 2.67 2.71 -4.22%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 26/05/14 24/02/14 20/11/13 21/08/13 23/05/13 -
Price 1.06 1.55 1.62 2.11 1.95 1.50 1.53 -
P/RPS 49.46 46.32 43.59 66.22 78.81 66.26 78.55 -26.51%
P/EPS -96.84 65.18 70.32 71.52 332.30 -51.77 -159.39 -28.24%
EY -1.03 1.53 1.42 1.40 0.30 -1.93 -0.63 38.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.31 2.28 2.89 3.25 2.78 2.78 -23.48%

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