[EXSIMHB] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -6.77%
YoY- 118.85%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 84,545 89,710 107,684 163,795 169,897 163,434 155,032 -33.22%
PBT -8,344 -3,172 -31,552 7,913 13,581 11,924 6,280 -
Tax -1,758 3,172 31,552 3,683 -1,142 -674 -2,204 -13.98%
NP -10,102 0 0 11,596 12,438 11,250 4,076 -
-
NP to SH -10,102 -5,562 -35,612 11,596 12,438 11,250 4,076 -
-
Tax Rate - - - -46.54% 8.41% 5.65% 35.10% -
Total Cost 94,647 89,710 107,684 152,199 157,458 152,184 150,956 -26.72%
-
Net Worth -518,426 -437,014 -457,181 -373,818 -376,169 -367,788 -703,109 -18.36%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth -518,426 -437,014 -457,181 -373,818 -376,169 -367,788 -703,109 -18.36%
NOSH 797,578 794,571 802,072 762,894 752,338 721,153 1,018,999 -15.05%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin -11.95% 0.00% 0.00% 7.08% 7.32% 6.88% 2.63% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 10.60 11.29 13.43 21.47 22.58 22.66 15.21 -21.37%
EPS -1.27 -0.70 -4.44 1.52 1.65 1.56 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.65 -0.55 -0.57 -0.49 -0.50 -0.51 -0.69 -3.89%
Adjusted Per Share Value based on latest NOSH - 809,642
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 10.23 10.85 13.03 19.81 20.55 19.77 18.75 -33.20%
EPS -1.22 -0.67 -4.31 1.40 1.50 1.36 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6271 -0.5286 -0.553 -0.4522 -0.455 -0.4449 -0.8505 -18.36%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.18 0.20 0.17 0.29 0.37 0.52 0.84 -
P/RPS 1.70 1.77 1.27 1.35 1.64 2.29 5.52 -54.36%
P/EPS -14.21 -28.57 -3.83 19.08 22.38 33.33 210.00 -
EY -7.04 -3.50 -26.12 5.24 4.47 3.00 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 13/11/01 23/08/01 31/05/01 26/02/01 14/11/00 24/08/00 29/05/00 -
Price 0.20 0.25 0.19 0.25 0.35 0.47 0.61 -
P/RPS 1.89 2.21 1.42 1.16 1.55 2.07 4.01 -39.40%
P/EPS -15.79 -35.71 -4.28 16.45 21.17 30.13 152.50 -
EY -6.33 -2.80 -23.37 6.08 4.72 3.32 0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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