[EXSIMHB] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -102.8%
YoY- 96.85%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 12,119 11,434 12,578 13,044 17,514 17,657 19,400 -26.86%
PBT 1,439 -2,325 -1,984 -148 3,264 4,614 8,866 -70.14%
Tax 2 -1 -2 0 -16 -18 -6 -
NP 1,441 -2,326 -1,986 -148 3,248 4,596 8,860 -70.10%
-
NP to SH 1,424 -2,349 -2,022 -92 3,291 4,626 8,868 -70.35%
-
Tax Rate -0.14% - - - 0.49% 0.39% 0.07% -
Total Cost 10,678 13,761 14,564 13,192 14,266 13,061 10,540 0.86%
-
Net Worth 106,511 106,369 106,155 106,715 106,807 109,070 108,448 -1.19%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 106,511 106,369 106,155 106,715 106,807 109,070 108,448 -1.19%
NOSH 901,875 927,368 919,090 919,166 919,166 937,837 923,750 -1.58%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.89% -20.35% -15.79% -1.13% 18.55% 26.03% 45.67% -
ROE 1.34% -2.21% -1.90% -0.09% 3.08% 4.24% 8.18% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.34 1.23 1.37 1.42 1.91 1.88 2.10 -25.82%
EPS 0.15 -0.25 -0.22 0.00 0.35 0.49 0.96 -70.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1181 0.1147 0.1155 0.1161 0.1162 0.1163 0.1174 0.39%
Adjusted Per Share Value based on latest NOSH - 805,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.47 1.38 1.52 1.58 2.12 2.14 2.35 -26.79%
EPS 0.17 -0.28 -0.24 -0.01 0.40 0.56 1.07 -70.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1288 0.1287 0.1284 0.1291 0.1292 0.1319 0.1312 -1.21%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.05 0.045 0.06 0.07 0.06 0.05 0.05 -
P/RPS 3.72 3.65 4.38 4.93 3.15 2.66 2.38 34.57%
P/EPS 31.67 -17.76 -27.27 -699.37 16.76 10.14 5.21 231.98%
EY 3.16 -5.63 -3.67 -0.14 5.97 9.87 19.20 -69.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.52 0.60 0.52 0.43 0.43 -1.55%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 17/11/11 17/08/11 23/05/11 22/02/11 26/11/10 12/08/10 -
Price 0.06 0.06 0.05 0.065 0.08 0.07 0.05 -
P/RPS 4.47 4.87 3.65 4.58 4.20 3.72 2.38 52.05%
P/EPS 38.00 -23.68 -22.73 -649.41 22.34 14.19 5.21 274.73%
EY 2.63 -4.22 -4.40 -0.15 4.48 7.05 19.20 -73.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.43 0.56 0.69 0.60 0.43 12.01%

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