[EXSIMHB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -353.8%
YoY- -160.32%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 18,004 19,784 25,905 26,189 27,028 29,024 29,312 -27.76%
PBT 16,064 32,764 -2,759 -3,432 -732 152 6,347 85.82%
Tax -10 0 -4 0 0 0 -27 -48.45%
NP 16,054 32,764 -2,763 -3,432 -732 152 6,320 86.27%
-
NP to SH 16,064 32,756 -2,632 -3,340 -736 124 6,255 87.64%
-
Tax Rate 0.06% 0.00% - - - 0.00% 0.43% -
Total Cost 1,950 -12,980 28,668 29,621 27,760 28,872 22,992 -80.72%
-
Net Worth 107,124 106,922 97,384 96,084 100,924 34,131 102,520 2.97%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 107,124 106,922 97,384 96,084 100,924 34,131 102,520 2.97%
NOSH 933,953 930,568 907,586 894,642 920,000 310,000 931,159 0.20%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 89.17% 165.61% -10.67% -13.10% -2.71% 0.52% 21.56% -
ROE 15.00% 30.64% -2.70% -3.48% -0.73% 0.36% 6.10% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.93 2.13 2.85 2.93 2.94 9.36 3.15 -27.88%
EPS 1.72 3.52 -0.29 -0.37 -0.08 0.04 0.67 87.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1147 0.1149 0.1073 0.1074 0.1097 0.1101 0.1101 2.76%
Adjusted Per Share Value based on latest NOSH - 890,416
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.18 2.39 3.13 3.17 3.27 3.51 3.55 -27.77%
EPS 1.94 3.96 -0.32 -0.40 -0.09 0.02 0.76 86.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1296 0.1293 0.1178 0.1162 0.1221 0.0413 0.124 2.99%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.10 0.05 0.06 0.09 0.09 0.14 0.19 -
P/RPS 5.19 2.35 2.10 3.07 3.06 1.50 6.04 -9.62%
P/EPS 5.81 1.42 -20.69 -24.11 -112.50 350.00 28.28 -65.21%
EY 17.20 70.40 -4.83 -4.15 -0.89 0.29 3.54 187.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.44 0.56 0.84 0.82 1.27 1.73 -36.78%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 20/05/09 20/02/09 19/11/08 21/08/08 26/05/08 25/02/08 -
Price 0.09 0.10 0.06 0.08 0.09 0.11 0.13 -
P/RPS 4.67 4.70 2.10 2.73 3.06 1.17 4.13 8.54%
P/EPS 5.23 2.84 -20.69 -21.43 -112.50 275.00 19.35 -58.22%
EY 19.11 35.20 -4.83 -4.67 -0.89 0.36 5.17 139.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.87 0.56 0.74 0.82 1.00 1.18 -24.13%

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