[EXSIMHB] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 47.34%
YoY- -13.16%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 56,160 56,139 58,368 58,912 54,112 75,637 84,545 -23.88%
PBT -19,184 -18,400 -11,149 -5,882 -11,560 -49,401 -8,344 74.28%
Tax -204 -387 -385 -412 -392 -1,548 -1,758 -76.24%
NP -19,388 -18,787 -11,534 -6,294 -11,952 -50,949 -10,102 54.49%
-
NP to SH -19,388 -18,787 -11,534 -6,294 -11,952 -50,949 -10,102 54.49%
-
Tax Rate - - - - - - - -
Total Cost 75,548 74,926 69,902 65,206 66,064 126,586 94,647 -13.96%
-
Net Worth -447,415 -426,335 -423,346 -425,770 -429,525 -384,387 -518,426 -9.36%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth -447,415 -426,335 -423,346 -425,770 -429,525 -384,387 -518,426 -9.36%
NOSH 932,115 926,815 920,319 925,588 933,750 800,806 797,578 10.96%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -34.52% -33.47% -19.76% -10.68% -22.09% -67.36% -11.95% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 6.03 6.06 6.34 6.36 5.80 9.45 10.60 -31.36%
EPS -2.08 -2.03 -1.25 -0.68 -1.28 -6.36 -1.27 38.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.48 -0.46 -0.46 -0.46 -0.46 -0.48 -0.65 -18.31%
Adjusted Per Share Value based on latest NOSH - 795,000
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 6.79 6.79 7.06 7.13 6.55 9.15 10.23 -23.92%
EPS -2.35 -2.27 -1.40 -0.76 -1.45 -6.16 -1.22 54.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5412 -0.5157 -0.5121 -0.515 -0.5196 -0.465 -0.6271 -9.36%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.08 0.07 0.08 0.10 0.14 0.20 0.18 -
P/RPS 1.33 1.16 1.26 1.57 2.42 2.12 1.70 -15.10%
P/EPS -3.85 -3.45 -6.38 -14.71 -10.94 -3.14 -14.21 -58.16%
EY -26.00 -28.96 -15.67 -6.80 -9.14 -31.81 -7.04 139.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 21/02/03 26/11/02 28/08/02 22/05/02 27/02/02 13/11/01 -
Price 0.10 0.08 0.08 0.06 0.12 0.18 0.20 -
P/RPS 1.66 1.32 1.26 0.94 2.07 1.91 1.89 -8.29%
P/EPS -4.81 -3.95 -6.38 -8.82 -9.38 -2.83 -15.79 -54.75%
EY -20.80 -25.34 -15.67 -11.33 -10.67 -35.35 -6.33 121.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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