[EXSIMHB] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -93.01%
YoY- -57.86%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 9,446 8,472 8,015 8,286 8,560 7,812 9,089 2.59%
PBT 1,526 1,916 -1,282 -877 -458 -920 -1,290 -
Tax 0 0 -31 -6 0 0 -15 -
NP 1,526 1,916 -1,313 -884 -458 -920 -1,305 -
-
NP to SH 1,526 1,916 -1,313 -884 -458 -920 -1,305 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 7,920 6,556 9,328 9,170 9,018 8,732 10,394 -16.53%
-
Net Worth 34,646 35,204 35,018 46,350 47,929 58,879 56,567 -27.81%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 34,646 35,204 35,018 46,350 47,929 58,879 56,567 -27.81%
NOSH 928,867 928,867 928,867 928,867 928,867 1,150,000 928,867 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 16.15% 22.62% -16.38% -10.67% -5.35% -11.78% -14.36% -
ROE 4.40% 5.44% -3.75% -1.91% -0.96% -1.56% -2.31% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.02 0.91 0.86 0.89 0.92 0.68 0.98 2.69%
EPS 0.16 0.20 -0.14 -0.09 -0.04 -0.08 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0373 0.0379 0.0377 0.0499 0.0516 0.0512 0.0609 -27.81%
Adjusted Per Share Value based on latest NOSH - 928,867
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.14 1.02 0.97 1.00 1.04 0.95 1.10 2.40%
EPS 0.18 0.23 -0.16 -0.11 -0.06 -0.11 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0419 0.0426 0.0424 0.0561 0.058 0.0712 0.0684 -27.80%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.08 0.06 0.08 0.04 0.09 0.105 0.125 -
P/RPS 7.87 6.58 9.27 4.48 9.77 15.46 12.77 -27.51%
P/EPS 48.70 29.09 -56.60 -42.03 -182.53 -131.25 -88.97 -
EY 2.05 3.44 -1.77 -2.38 -0.55 -0.76 -1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.58 2.12 0.80 1.74 2.05 2.05 2.89%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 21/11/19 30/08/19 23/05/19 26/02/19 21/11/18 28/08/18 -
Price 0.125 0.065 0.06 0.06 0.06 0.095 0.11 -
P/RPS 12.29 7.13 6.95 6.73 6.51 13.98 11.24 6.11%
P/EPS 76.09 31.51 -42.45 -63.05 -121.69 -118.75 -78.30 -
EY 1.31 3.17 -2.36 -1.59 -0.82 -0.84 -1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 1.72 1.59 1.20 1.16 1.86 1.81 50.57%

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