[EXSIMHB] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -580.71%
YoY- -160.32%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 9,002 4,946 25,905 19,642 13,514 7,256 29,312 -54.51%
PBT 8,032 8,191 -2,759 -2,574 -366 38 6,347 17.01%
Tax -5 0 -4 0 0 0 -27 -67.54%
NP 8,027 8,191 -2,763 -2,574 -366 38 6,320 17.29%
-
NP to SH 8,032 8,189 -2,632 -2,505 -368 31 6,255 18.15%
-
Tax Rate 0.06% 0.00% - - - 0.00% 0.43% -
Total Cost 975 -3,245 28,668 22,216 13,880 7,218 22,992 -87.86%
-
Net Worth 107,124 106,922 97,384 96,084 100,924 34,131 102,520 2.97%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 107,124 106,922 97,384 96,084 100,924 34,131 102,520 2.97%
NOSH 933,953 930,568 907,586 894,642 920,000 310,000 931,159 0.20%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 89.17% 165.61% -10.67% -13.10% -2.71% 0.52% 21.56% -
ROE 7.50% 7.66% -2.70% -2.61% -0.36% 0.09% 6.10% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.96 0.53 2.85 2.20 1.47 2.34 3.15 -54.74%
EPS 0.86 0.88 -0.29 -0.28 -0.04 0.01 0.67 18.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1147 0.1149 0.1073 0.1074 0.1097 0.1101 0.1101 2.76%
Adjusted Per Share Value based on latest NOSH - 890,416
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.09 0.60 3.13 2.38 1.63 0.88 3.55 -54.52%
EPS 0.97 0.99 -0.32 -0.30 -0.04 0.00 0.76 17.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1296 0.1293 0.1178 0.1162 0.1221 0.0413 0.124 2.99%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.10 0.05 0.06 0.09 0.09 0.14 0.19 -
P/RPS 10.37 9.41 2.10 4.10 6.13 5.98 6.04 43.42%
P/EPS 11.63 5.68 -20.69 -32.14 -225.00 1,400.00 28.28 -44.72%
EY 8.60 17.60 -4.83 -3.11 -0.44 0.07 3.54 80.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.44 0.56 0.84 0.82 1.27 1.73 -36.78%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 20/05/09 20/02/09 19/11/08 21/08/08 26/05/08 25/02/08 -
Price 0.09 0.10 0.06 0.08 0.09 0.11 0.13 -
P/RPS 9.34 18.81 2.10 3.64 6.13 4.70 4.13 72.37%
P/EPS 10.47 11.36 -20.69 -28.57 -225.00 1,100.00 19.35 -33.62%
EY 9.56 8.80 -4.83 -3.50 -0.44 0.09 5.17 50.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.87 0.56 0.74 0.82 1.00 1.18 -24.13%

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