[EXSIMHB] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -42.15%
YoY- -308.72%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 9,262 9,521 10,000 8,460 12,631 9,321 9,672 -2.84%
PBT 121 208 -402 -1,312 -915 -276 89 22.74%
Tax -12 0 0 0 -8 0 0 -
NP 109 208 -402 -1,312 -923 -276 89 14.48%
-
NP to SH 109 208 -402 -1,312 -923 -276 89 14.48%
-
Tax Rate 9.92% 0.00% - - - - 0.00% -
Total Cost 9,153 9,313 10,402 9,772 13,554 9,598 9,582 -3.01%
-
Net Worth 56,289 56,289 55,917 55,824 55,841 65,784 56,846 -0.65%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 56,289 56,289 55,917 55,824 55,841 65,784 56,846 -0.65%
NOSH 928,867 928,867 928,867 928,867 922,999 1,076,666 928,867 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.18% 2.18% -4.02% -15.51% -7.31% -2.97% 0.92% -
ROE 0.19% 0.37% -0.72% -2.35% -1.65% -0.42% 0.16% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.00 1.03 1.08 0.91 1.37 0.87 1.04 -2.58%
EPS 0.01 0.03 -0.04 -0.16 -0.10 -0.03 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0606 0.0606 0.0602 0.0601 0.0605 0.0611 0.0612 -0.65%
Adjusted Per Share Value based on latest NOSH - 928,867
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.00 1.03 1.08 0.91 1.36 1.00 1.04 -2.58%
EPS 0.01 0.03 -0.04 -0.16 -0.10 -0.03 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0606 0.0606 0.0602 0.0601 0.0601 0.0708 0.0612 -0.65%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.16 0.17 0.145 0.20 0.27 0.295 0.305 -
P/RPS 16.05 16.58 13.47 21.96 19.73 34.07 29.29 -33.06%
P/EPS 1,363.47 759.17 -335.04 -141.60 -270.00 -1,147.22 3,167.04 -43.01%
EY 0.07 0.13 -0.30 -0.71 -0.37 -0.09 0.03 76.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.81 2.41 3.33 4.46 4.83 4.98 -34.52%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 25/05/17 21/02/17 28/11/16 29/08/16 25/05/16 16/02/16 -
Price 0.17 0.175 0.13 0.125 0.26 0.29 0.31 -
P/RPS 17.05 17.07 12.08 13.72 19.00 33.50 29.77 -31.05%
P/EPS 1,448.69 781.50 -300.38 -88.50 -260.00 -1,127.78 3,218.96 -41.30%
EY 0.07 0.13 -0.33 -1.13 -0.38 -0.09 0.03 76.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.89 2.16 2.08 4.30 4.75 5.07 -32.55%

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