[EXSIMHB] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -47.83%
YoY- -52.46%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 12,578 13,044 17,514 17,657 19,400 20,848 18,707 -23.30%
PBT -1,984 -148 3,264 4,614 8,866 -2,852 5,912 -
Tax -2 0 -16 -18 -6 -12 -2 0.00%
NP -1,986 -148 3,248 4,596 8,860 -2,864 5,910 -
-
NP to SH -2,022 -92 3,291 4,626 8,868 -2,924 5,908 -
-
Tax Rate - - 0.49% 0.39% 0.07% - 0.03% -
Total Cost 14,564 13,192 14,266 13,061 10,540 23,712 12,797 9.03%
-
Net Worth 106,155 106,715 106,807 109,070 108,448 102,157 103,851 1.47%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 106,155 106,715 106,807 109,070 108,448 102,157 103,851 1.47%
NOSH 919,090 919,166 919,166 937,837 923,750 913,750 923,125 -0.29%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -15.79% -1.13% 18.55% 26.03% 45.67% -13.74% 31.59% -
ROE -1.90% -0.09% 3.08% 4.24% 8.18% -2.86% 5.69% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.37 1.42 1.91 1.88 2.10 2.28 2.03 -23.11%
EPS -0.22 0.00 0.35 0.49 0.96 -0.32 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1155 0.1161 0.1162 0.1163 0.1174 0.1118 0.1125 1.77%
Adjusted Per Share Value based on latest NOSH - 963,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.52 1.58 2.12 2.14 2.35 2.52 2.26 -23.29%
EPS -0.24 -0.01 0.40 0.56 1.07 -0.35 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1284 0.1291 0.1292 0.1319 0.1312 0.1236 0.1256 1.48%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.06 0.07 0.06 0.05 0.05 0.08 0.08 -
P/RPS 4.38 4.93 3.15 2.66 2.38 3.51 3.95 7.15%
P/EPS -27.27 -699.37 16.76 10.14 5.21 -25.00 12.50 -
EY -3.67 -0.14 5.97 9.87 19.20 -4.00 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.52 0.43 0.43 0.72 0.71 -18.79%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 17/08/11 23/05/11 22/02/11 26/11/10 12/08/10 21/05/10 22/02/10 -
Price 0.05 0.065 0.08 0.07 0.05 0.05 0.08 -
P/RPS 3.65 4.58 4.20 3.72 2.38 2.19 3.95 -5.14%
P/EPS -22.73 -649.41 22.34 14.19 5.21 -15.63 12.50 -
EY -4.40 -0.15 4.48 7.05 19.20 -6.40 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.56 0.69 0.60 0.43 0.45 0.71 -28.48%

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