[EXSIMHB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -0.53%
YoY- -220.13%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 37,716 37,264 32,258 31,600 29,158 25,432 83,004 -40.98%
PBT 3,660 5,496 -12,296 -14,737 -14,716 17,740 371,043 -95.43%
Tax -24 -28 -27 -172 -114 -44 -1,134 -92.40%
NP 3,636 5,468 -12,323 -14,909 -14,830 17,696 369,909 -95.45%
-
NP to SH 3,540 5,308 -12,382 -14,909 -14,830 17,696 369,909 -95.53%
-
Tax Rate 0.66% 0.51% - - - 0.25% 0.31% -
Total Cost 34,080 31,796 44,581 46,509 43,988 7,736 -286,905 -
-
Net Worth 93,157 94,785 93,165 93,183 101,956 110,599 111,334 -11.23%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 93,157 94,785 93,165 93,183 101,956 110,599 111,334 -11.23%
NOSH 931,578 947,857 931,654 931,833 926,874 921,666 927,787 0.27%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.64% 14.67% -38.20% -47.18% -50.86% 69.58% 445.65% -
ROE 3.80% 5.60% -13.29% -16.00% -14.55% 16.00% 332.25% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.05 3.93 3.46 3.39 3.15 2.76 8.95 -41.14%
EPS 0.38 0.56 -1.33 -1.60 -1.60 1.92 39.87 -95.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.11 0.12 0.12 -11.47%
Adjusted Per Share Value based on latest NOSH - 918,780
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.56 4.51 3.90 3.82 3.53 3.08 10.04 -40.99%
EPS 0.43 0.64 -1.50 -1.80 -1.79 2.14 44.75 -95.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1127 0.1147 0.1127 0.1127 0.1233 0.1338 0.1347 -11.23%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.05 0.04 0.04 0.05 0.07 0.10 0.10 -
P/RPS 1.23 1.02 1.16 1.47 2.23 3.62 1.12 6.46%
P/EPS 13.16 7.14 -3.01 -3.13 -4.38 5.21 0.25 1314.80%
EY 7.60 14.00 -33.23 -32.00 -22.86 19.20 398.70 -92.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.40 0.40 0.50 0.64 0.83 0.83 -28.73%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 23/05/06 22/02/06 24/11/05 29/08/05 17/05/05 22/02/05 -
Price 0.08 0.05 0.06 0.05 0.05 0.08 0.09 -
P/RPS 1.98 1.27 1.73 1.47 1.59 2.90 1.01 56.83%
P/EPS 21.05 8.93 -4.51 -3.13 -3.13 4.17 0.23 1947.74%
EY 4.75 11.20 -22.15 -32.00 -32.00 24.00 443.00 -95.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.50 0.60 0.50 0.45 0.67 0.75 4.40%

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