[EXSIMHB] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 811.46%
YoY- -10.48%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 764 3,156 3,828 4,938 7,296 6,018 7,776 -78.67%
PBT -1,460 -348 500 1,366 -192 -3,469 -3,397 -43.01%
Tax 0 0 0 0 0 27 0 -
NP -1,460 -348 500 1,366 -192 -3,442 -3,397 -43.01%
-
NP to SH -1,460 -348 500 1,366 -192 -3,442 -3,397 -43.01%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 2,224 3,504 3,328 3,572 7,488 9,460 11,173 -65.87%
-
Net Worth 29,630 30,002 30,745 31,024 30,281 30,373 31,581 -4.15%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 29,630 30,002 30,745 31,024 30,281 30,373 31,581 -4.15%
NOSH 928,867 928,867 928,867 928,867 928,867 928,867 928,867 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -191.10% -11.03% 13.06% 27.66% -2.63% -57.20% -43.69% -
ROE -4.93% -1.16% 1.63% 4.40% -0.63% -11.33% -10.76% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.08 0.34 0.41 0.53 0.79 0.65 0.84 -79.11%
EPS -0.16 -0.04 0.05 0.14 -0.04 -0.37 -0.36 -41.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0319 0.0323 0.0331 0.0334 0.0326 0.0327 0.034 -4.15%
Adjusted Per Share Value based on latest NOSH - 928,867
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.09 0.38 0.46 0.60 0.88 0.73 0.94 -79.04%
EPS -0.18 -0.04 0.06 0.17 -0.02 -0.42 -0.41 -42.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.0363 0.0372 0.0375 0.0366 0.0367 0.0382 -4.22%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.075 0.08 0.11 0.105 0.125 0.175 0.065 -
P/RPS 91.18 23.55 26.69 19.75 15.91 27.01 7.76 416.06%
P/EPS -47.72 -213.53 204.35 71.40 -604.73 -47.23 -17.77 93.08%
EY -2.10 -0.47 0.49 1.40 -0.17 -2.12 -5.63 -48.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.48 3.32 3.14 3.83 5.35 1.91 14.80%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 22/09/21 24/05/21 23/02/21 25/11/20 26/08/20 16/06/20 -
Price 0.055 0.07 0.095 0.09 0.105 0.315 0.175 -
P/RPS 66.87 20.60 23.05 16.93 13.37 48.62 20.90 116.97%
P/EPS -34.99 -186.84 176.48 61.20 -507.97 -85.01 -47.85 -18.81%
EY -2.86 -0.54 0.57 1.63 -0.20 -1.18 -2.09 23.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.17 2.87 2.69 3.22 9.63 5.15 -51.83%

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