[EXSIMHB] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -404.31%
YoY- -539.37%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 58,368 58,912 54,112 75,637 84,545 89,710 107,684 -33.49%
PBT -11,149 -5,882 -11,560 -49,401 -8,344 -3,172 -31,552 -49.98%
Tax -385 -412 -392 -1,548 -1,758 3,172 31,552 -
NP -11,534 -6,294 -11,952 -50,949 -10,102 0 0 -
-
NP to SH -11,534 -6,294 -11,952 -50,949 -10,102 -5,562 -35,612 -52.80%
-
Tax Rate - - - - - - - -
Total Cost 69,902 65,206 66,064 126,586 94,647 89,710 107,684 -25.00%
-
Net Worth -423,346 -425,770 -429,525 -384,387 -518,426 -437,014 -457,181 -4.99%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -423,346 -425,770 -429,525 -384,387 -518,426 -437,014 -457,181 -4.99%
NOSH 920,319 925,588 933,750 800,806 797,578 794,571 802,072 9.59%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -19.76% -10.68% -22.09% -67.36% -11.95% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 6.34 6.36 5.80 9.45 10.60 11.29 13.43 -39.34%
EPS -1.25 -0.68 -1.28 -6.36 -1.27 -0.70 -4.44 -57.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.46 -0.46 -0.46 -0.48 -0.65 -0.55 -0.57 -13.30%
Adjusted Per Share Value based on latest NOSH - 804,373
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 7.06 7.13 6.55 9.15 10.23 10.85 13.03 -33.51%
EPS -1.40 -0.76 -1.45 -6.16 -1.22 -0.67 -4.31 -52.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5121 -0.515 -0.5196 -0.465 -0.6271 -0.5286 -0.553 -4.98%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.08 0.10 0.14 0.20 0.18 0.20 0.17 -
P/RPS 1.26 1.57 2.42 2.12 1.70 1.77 1.27 -0.52%
P/EPS -6.38 -14.71 -10.94 -3.14 -14.21 -28.57 -3.83 40.47%
EY -15.67 -6.80 -9.14 -31.81 -7.04 -3.50 -26.12 -28.84%
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
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 28/08/02 22/05/02 27/02/02 13/11/01 23/08/01 31/05/01 -
Price 0.08 0.06 0.12 0.18 0.20 0.25 0.19 -
P/RPS 1.26 0.94 2.07 1.91 1.89 2.21 1.42 -7.65%
P/EPS -6.38 -8.82 -9.38 -2.83 -15.79 -35.71 -4.28 30.46%
EY -15.67 -11.33 -10.67 -35.35 -6.33 -2.80 -23.37 -23.37%
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