[EXSIMHB] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 21.2%
YoY- -142.08%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 17,728 18,004 19,784 25,905 26,189 27,028 29,024 -27.98%
PBT 9,725 16,064 32,764 -2,759 -3,432 -732 152 1495.62%
Tax -10 -10 0 -4 0 0 0 -
NP 9,714 16,054 32,764 -2,763 -3,432 -732 152 1494.42%
-
NP to SH 9,732 16,064 32,756 -2,632 -3,340 -736 124 1728.24%
-
Tax Rate 0.10% 0.06% 0.00% - - - 0.00% -
Total Cost 8,013 1,950 -12,980 28,668 29,621 27,760 28,872 -57.41%
-
Net Worth 105,327 107,124 106,922 97,384 96,084 100,924 34,131 111.81%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 105,327 107,124 106,922 97,384 96,084 100,924 34,131 111.81%
NOSH 923,923 933,953 930,568 907,586 894,642 920,000 310,000 106.96%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 54.80% 89.17% 165.61% -10.67% -13.10% -2.71% 0.52% -
ROE 9.24% 15.00% 30.64% -2.70% -3.48% -0.73% 0.36% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.92 1.93 2.13 2.85 2.93 2.94 9.36 -65.18%
EPS 1.05 1.72 3.52 -0.29 -0.37 -0.08 0.04 781.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.114 0.1147 0.1149 0.1073 0.1074 0.1097 0.1101 2.34%
Adjusted Per Share Value based on latest NOSH - 695,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.14 2.18 2.39 3.13 3.17 3.27 3.51 -28.07%
EPS 1.18 1.94 3.96 -0.32 -0.40 -0.09 0.02 1411.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1274 0.1296 0.1293 0.1178 0.1162 0.1221 0.0413 111.76%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.08 0.10 0.05 0.06 0.09 0.09 0.14 -
P/RPS 4.17 5.19 2.35 2.10 3.07 3.06 1.50 97.58%
P/EPS 7.59 5.81 1.42 -20.69 -24.11 -112.50 350.00 -92.20%
EY 13.17 17.20 70.40 -4.83 -4.15 -0.89 0.29 1169.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.87 0.44 0.56 0.84 0.82 1.27 -32.75%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 19/08/09 20/05/09 20/02/09 19/11/08 21/08/08 26/05/08 -
Price 0.08 0.09 0.10 0.06 0.08 0.09 0.11 -
P/RPS 4.17 4.67 4.70 2.10 2.73 3.06 1.17 133.14%
P/EPS 7.59 5.23 2.84 -20.69 -21.43 -112.50 275.00 -90.84%
EY 13.17 19.11 35.20 -4.83 -4.67 -0.89 0.36 999.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 0.87 0.56 0.74 0.82 1.00 -21.14%

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