[EXSIMHB] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -786.7%
YoY- 73.72%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 9,813 9,412 8,708 11,605 10,598 11,342 10,300 -3.17%
PBT -2,911 -2,572 -688 -10,262 -1,140 -392 -492 226.77%
Tax 0 0 0 -71 -25 0 0 -
NP -2,911 -2,572 -688 -10,333 -1,165 -392 -492 226.77%
-
NP to SH -2,911 -2,572 -688 -10,333 -1,165 -392 -492 226.77%
-
Tax Rate - - - - - - - -
Total Cost 12,724 11,984 9,396 21,938 11,763 11,734 10,792 11.59%
-
Net Worth 57,860 58,797 59,911 60,097 69,572 70,686 70,501 -12.33%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 57,860 58,797 59,911 60,097 69,572 70,686 70,501 -12.33%
NOSH 924,285 928,867 928,867 928,867 928,867 928,867 928,867 -0.32%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -29.67% -27.33% -7.90% -89.04% -11.00% -3.46% -4.78% -
ROE -5.03% -4.37% -1.15% -17.19% -1.67% -0.55% -0.70% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.06 1.01 0.94 1.25 1.14 1.22 1.11 -3.02%
EPS -0.32 -0.28 -0.08 -1.11 -0.12 -0.04 -0.04 299.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0626 0.0633 0.0645 0.0647 0.0749 0.0761 0.0759 -12.04%
Adjusted Per Share Value based on latest NOSH - 928,867
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.19 1.14 1.05 1.40 1.28 1.37 1.25 -3.22%
EPS -0.35 -0.31 -0.08 -1.25 -0.14 -0.05 -0.06 223.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0711 0.0725 0.0727 0.0842 0.0855 0.0853 -12.33%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.14 0.115 0.075 0.07 0.045 0.045 0.035 -
P/RPS 13.19 11.35 8.00 5.60 3.94 3.69 3.16 159.01%
P/EPS -44.44 -41.53 -101.26 -6.29 -35.87 -106.63 -66.08 -23.22%
EY -2.25 -2.41 -0.99 -15.89 -2.79 -0.94 -1.51 30.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.82 1.16 1.08 0.60 0.59 0.46 187.01%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 20/08/14 26/05/14 17/02/14 20/11/13 26/08/13 27/05/13 -
Price 0.11 0.105 0.115 0.065 0.07 0.04 0.045 -
P/RPS 10.36 10.36 12.27 5.20 6.13 3.28 4.06 86.62%
P/EPS -34.92 -37.92 -155.26 -5.84 -55.80 -94.78 -84.96 -44.68%
EY -2.86 -2.64 -0.64 -17.11 -1.79 -1.06 -1.18 80.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.66 1.78 1.00 0.93 0.53 0.59 107.08%

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