[EXSIMHB] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 28.22%
YoY- 303.2%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 13,514 7,256 29,312 22,013 14,446 6,968 37,594 -49.47%
PBT -366 38 6,347 4,241 3,269 2,225 1,112 -
Tax 0 0 -27 -9 -9 -4 -25 -
NP -366 38 6,320 4,232 3,260 2,221 1,087 -
-
NP to SH -368 31 6,255 4,153 3,239 2,222 1,028 -
-
Tax Rate - 0.00% 0.43% 0.21% 0.28% 0.18% 2.25% -
Total Cost 13,880 7,218 22,992 17,781 11,186 4,747 36,507 -47.54%
-
Net Worth 100,924 34,131 102,520 99,487 98,928 101,841 101,010 -0.05%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 100,924 34,131 102,520 99,487 98,928 101,841 101,010 -0.05%
NOSH 920,000 310,000 931,159 922,888 925,428 925,833 974,999 -3.80%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -2.71% 0.52% 21.56% 19.23% 22.57% 31.87% 2.89% -
ROE -0.36% 0.09% 6.10% 4.17% 3.27% 2.18% 1.02% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.47 2.34 3.15 2.39 1.56 0.75 3.86 -47.49%
EPS -0.04 0.01 0.67 0.45 0.35 0.24 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1097 0.1101 0.1101 0.1078 0.1069 0.11 0.1036 3.89%
Adjusted Per Share Value based on latest NOSH - 913,999
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.45 0.78 3.16 2.37 1.56 0.75 4.05 -49.61%
EPS -0.04 0.00 0.67 0.45 0.35 0.24 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1087 0.0367 0.1104 0.1071 0.1065 0.1096 0.1087 0.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.09 0.14 0.19 0.17 0.22 0.27 0.09 -
P/RPS 6.13 5.98 6.04 7.13 14.09 35.87 2.33 90.68%
P/EPS -225.00 1,400.00 28.28 37.78 62.86 112.50 85.36 -
EY -0.44 0.07 3.54 2.65 1.59 0.89 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.27 1.73 1.58 2.06 2.45 0.87 -3.87%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 26/05/08 25/02/08 20/11/07 27/08/07 28/05/07 26/02/07 -
Price 0.09 0.11 0.13 0.19 0.17 0.21 0.32 -
P/RPS 6.13 4.70 4.13 7.97 10.89 27.90 8.30 -18.30%
P/EPS -225.00 1,100.00 19.35 42.22 48.57 87.50 303.50 -
EY -0.44 0.09 5.17 2.37 2.06 1.14 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.00 1.18 1.76 1.59 1.91 3.09 -58.73%

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