[EXSIMHB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -39.29%
YoY- 324.47%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 17,657 19,400 20,848 18,707 17,728 18,004 19,784 -7.29%
PBT 4,614 8,866 -2,852 5,912 9,725 16,064 32,764 -72.89%
Tax -18 -6 -12 -2 -10 -10 0 -
NP 4,596 8,860 -2,864 5,910 9,714 16,054 32,764 -72.97%
-
NP to SH 4,626 8,868 -2,924 5,908 9,732 16,064 32,756 -72.84%
-
Tax Rate 0.39% 0.07% - 0.03% 0.10% 0.06% 0.00% -
Total Cost 13,061 10,540 23,712 12,797 8,013 1,950 -12,980 -
-
Net Worth 109,070 108,448 102,157 103,851 105,327 107,124 106,922 1.33%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 109,070 108,448 102,157 103,851 105,327 107,124 106,922 1.33%
NOSH 937,837 923,750 913,750 923,125 923,923 933,953 930,568 0.51%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.03% 45.67% -13.74% 31.59% 54.80% 89.17% 165.61% -
ROE 4.24% 8.18% -2.86% 5.69% 9.24% 15.00% 30.64% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.88 2.10 2.28 2.03 1.92 1.93 2.13 -7.97%
EPS 0.49 0.96 -0.32 0.64 1.05 1.72 3.52 -73.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1163 0.1174 0.1118 0.1125 0.114 0.1147 0.1149 0.80%
Adjusted Per Share Value based on latest NOSH - 927,333
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.14 2.35 2.52 2.26 2.14 2.18 2.39 -7.09%
EPS 0.56 1.07 -0.35 0.71 1.18 1.94 3.96 -72.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1319 0.1312 0.1236 0.1256 0.1274 0.1296 0.1293 1.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.05 0.08 0.08 0.08 0.10 0.05 -
P/RPS 2.66 2.38 3.51 3.95 4.17 5.19 2.35 8.60%
P/EPS 10.14 5.21 -25.00 12.50 7.59 5.81 1.42 270.37%
EY 9.87 19.20 -4.00 8.00 13.17 17.20 70.40 -72.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.72 0.71 0.70 0.87 0.44 -1.51%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 12/08/10 21/05/10 22/02/10 20/11/09 19/08/09 20/05/09 -
Price 0.07 0.05 0.05 0.08 0.08 0.09 0.10 -
P/RPS 3.72 2.38 2.19 3.95 4.17 4.67 4.70 -14.42%
P/EPS 14.19 5.21 -15.63 12.50 7.59 5.23 2.84 191.97%
EY 7.05 19.20 -6.40 8.00 13.17 19.11 35.20 -65.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.43 0.45 0.71 0.70 0.78 0.87 -21.92%

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