[EXSIMHB] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -33.31%
YoY- 123.87%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 27,872 37,594 38,180 37,716 37,264 32,258 31,600 -8.03%
PBT 8,900 1,112 1,472 3,660 5,496 -12,296 -14,737 -
Tax -16 -25 -22 -24 -28 -27 -172 -79.49%
NP 8,884 1,087 1,449 3,636 5,468 -12,323 -14,909 -
-
NP to SH 8,888 1,028 1,373 3,540 5,308 -12,382 -14,909 -
-
Tax Rate 0.18% 2.25% 1.49% 0.66% 0.51% - - -
Total Cost 18,988 36,507 36,730 34,080 31,796 44,581 46,509 -44.99%
-
Net Worth 101,841 101,010 93,636 93,157 94,785 93,165 93,183 6.10%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 101,841 101,010 93,636 93,157 94,785 93,165 93,183 6.10%
NOSH 925,833 974,999 936,363 931,578 947,857 931,654 931,833 -0.43%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 31.87% 2.89% 3.80% 9.64% 14.67% -38.20% -47.18% -
ROE 8.73% 1.02% 1.47% 3.80% 5.60% -13.29% -16.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.01 3.86 4.08 4.05 3.93 3.46 3.39 -7.62%
EPS 0.96 0.11 0.15 0.38 0.56 -1.33 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.1036 0.10 0.10 0.10 0.10 0.10 6.56%
Adjusted Per Share Value based on latest NOSH - 885,999
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.37 4.55 4.62 4.56 4.51 3.90 3.82 -8.02%
EPS 1.08 0.12 0.17 0.43 0.64 -1.50 -1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1232 0.1222 0.1133 0.1127 0.1147 0.1127 0.1127 6.12%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.27 0.09 0.07 0.05 0.04 0.04 0.05 -
P/RPS 8.97 2.33 1.72 1.23 1.02 1.16 1.47 234.29%
P/EPS 28.13 85.36 47.73 13.16 7.14 -3.01 -3.13 -
EY 3.56 1.17 2.10 7.60 14.00 -33.23 -32.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 0.87 0.70 0.50 0.40 0.40 0.50 188.76%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 26/02/07 21/11/06 25/08/06 23/05/06 22/02/06 24/11/05 -
Price 0.21 0.32 0.09 0.08 0.05 0.06 0.05 -
P/RPS 6.98 8.30 2.21 1.98 1.27 1.73 1.47 182.77%
P/EPS 21.88 303.50 61.36 21.05 8.93 -4.51 -3.13 -
EY 4.57 0.33 1.63 4.75 11.20 -22.15 -32.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 3.09 0.90 0.80 0.50 0.60 0.50 144.56%

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