[EXSIMHB] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 33.96%
YoY- 51.71%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 29,158 25,432 83,004 81,081 79,336 84,360 67,483 -42.87%
PBT -14,716 17,740 371,043 -3,216 -8,338 1,456 2,031 -
Tax -114 -44 -1,134 -1,441 1,286 -88 906 -
NP -14,830 17,696 369,909 -4,657 -7,052 1,368 2,937 -
-
NP to SH -14,830 17,696 369,909 -4,657 -7,052 1,368 2,937 -
-
Tax Rate - 0.25% 0.31% - - 6.04% -44.61% -
Total Cost 43,988 7,736 -286,905 85,738 86,388 82,992 64,546 -22.57%
-
Net Worth 101,956 110,599 111,334 -422,836 -426,831 -401,850 -431,518 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 101,956 110,599 111,334 -422,836 -426,831 -401,850 -431,518 -
NOSH 926,874 921,666 927,787 919,210 927,894 855,000 918,125 0.63%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -50.86% 69.58% 445.65% -5.74% -8.89% 1.62% 4.35% -
ROE -14.55% 16.00% 332.25% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.15 2.76 8.95 8.82 8.55 9.87 7.35 -43.18%
EPS -1.60 1.92 39.87 -0.51 -0.76 0.16 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.12 -0.46 -0.46 -0.47 -0.47 -
Adjusted Per Share Value based on latest NOSH - 920,952
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.14 2.74 8.94 8.73 8.54 9.08 7.27 -42.89%
EPS -1.60 1.91 39.82 -0.50 -0.76 0.15 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1098 0.1191 0.1199 -0.4552 -0.4595 -0.4326 -0.4646 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.07 0.10 0.10 0.09 0.10 0.09 0.09 -
P/RPS 2.23 3.62 1.12 1.02 1.17 0.91 1.22 49.55%
P/EPS -4.38 5.21 0.25 -17.76 -13.16 56.25 28.13 -
EY -22.86 19.20 398.70 -5.63 -7.60 1.78 3.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.83 0.83 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 17/05/05 22/02/05 30/11/04 16/08/04 17/05/04 25/02/04 -
Price 0.05 0.08 0.09 0.09 0.09 0.07 0.09 -
P/RPS 1.59 2.90 1.01 1.02 1.05 0.71 1.22 19.33%
P/EPS -3.13 4.17 0.23 -17.76 -11.84 43.75 28.13 -
EY -32.00 24.00 443.00 -5.63 -8.44 2.29 3.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.67 0.75 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