[HIBISCS] YoY TTM 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- -17.36%
YoY- 385.42%
Quarter Report
Latest QR
Upcoming QR
HIBISCS's Result
HIBISCS's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 31/03/14 30/06/13 30/06/12 31/03/13 CAGR
Revenue 264,764 136,194 5,172 19,324 10,037 9,867 8,516 114.48%
PBT 64,248 -53,599 -51,149 10,584 -12,854 -4,921 -3,930 -
Tax -27,650 69,173 -75 1,395 7 -510 -267 180.16%
NP 36,598 15,574 -51,224 11,979 -12,847 -5,431 -4,197 -
-
NP to SH 36,598 15,574 -51,224 11,979 -12,847 -5,431 -4,197 -
-
Tax Rate 43.04% - - -13.18% - - - -
Total Cost 228,166 120,620 56,396 7,345 22,884 15,298 12,713 89.85%
-
Net Worth 753,402 679,213 600,893 369,199 239,424 0 240,472 28.85%
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 0 240,472 28.85%
NOSH 1,477,260 1,358,426 969,183 520,000 443,378 426,071 437,222 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 13.82% 11.44% -990.41% 61.99% -128.00% -55.04% -49.28% -
ROE 4.86% 2.29% -8.52% 3.24% -5.37% 0.00% -1.75% -
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 17.92 10.03 0.53 3.72 2.26 2.32 1.95 63.63%
EPS 2.48 1.15 -5.29 2.30 -2.90 -1.27 -0.96 -
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 0.00 0.55 -1.66%
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 32.89 16.92 0.64 2.40 1.25 1.23 1.06 114.38%
EPS 4.55 1.93 -6.36 1.49 -1.60 -0.67 -0.52 -
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 0.00 0.2987 28.86%
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 3.60 1.94 126.49 50.59 63.61 65.20 76.50 -49.26%
P/EPS 26.04 17.01 -12.77 81.61 -49.70 -118.46 -155.22 -
EY 3.84 5.88 -7.83 1.23 -2.01 -0.84 -0.64 -
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 0.00 2.71 -15.63%
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 - 23/05/13 -
Price 0.715 0.30 0.235 1.62 1.50 0.00 1.53 -
P/RPS 3.99 2.99 44.04 43.59 66.26 0.00 78.55 -48.39%
P/EPS 28.86 26.17 -4.45 70.32 -51.77 0.00 -159.39 -
EY 3.46 3.82 -22.49 1.42 -1.93 0.00 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.60 0.38 2.28 2.78 0.00 2.78 -14.12%

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