[EXSIMHB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -0.19%
YoY- 108.3%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 22,013 14,446 6,968 37,594 28,635 18,858 9,316 77.31%
PBT 4,241 3,269 2,225 1,112 1,104 1,830 1,374 111.84%
Tax -9 -9 -4 -25 -17 -12 -7 18.22%
NP 4,232 3,260 2,221 1,087 1,087 1,818 1,367 112.26%
-
NP to SH 4,153 3,239 2,222 1,028 1,030 1,770 1,327 113.80%
-
Tax Rate 0.21% 0.28% 0.18% 2.25% 1.54% 0.66% 0.51% -
Total Cost 17,781 11,186 4,747 36,507 27,548 17,040 7,949 70.95%
-
Net Worth 99,487 98,928 101,841 101,010 93,636 93,157 94,785 3.27%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 99,487 98,928 101,841 101,010 93,636 93,157 94,785 3.27%
NOSH 922,888 925,428 925,833 974,999 936,363 931,578 947,857 -1.76%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 19.23% 22.57% 31.87% 2.89% 3.80% 9.64% 14.67% -
ROE 4.17% 3.27% 2.18% 1.02% 1.10% 1.90% 1.40% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.39 1.56 0.75 3.86 3.06 2.02 0.98 81.08%
EPS 0.45 0.35 0.24 0.11 0.11 0.19 0.14 117.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1078 0.1069 0.11 0.1036 0.10 0.10 0.10 5.12%
Adjusted Per Share Value based on latest NOSH - 550,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.66 1.75 0.84 4.55 3.46 2.28 1.13 76.86%
EPS 0.50 0.39 0.27 0.12 0.12 0.21 0.16 113.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 0.1197 0.1232 0.1222 0.1133 0.1127 0.1147 3.22%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.17 0.22 0.27 0.09 0.07 0.05 0.04 -
P/RPS 7.13 14.09 35.87 2.33 2.29 2.47 4.07 45.27%
P/EPS 37.78 62.86 112.50 85.36 63.64 26.32 28.57 20.45%
EY 2.65 1.59 0.89 1.17 1.57 3.80 3.50 -16.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 2.06 2.45 0.87 0.70 0.50 0.40 149.67%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 27/08/07 28/05/07 26/02/07 21/11/06 25/08/06 23/05/06 -
Price 0.19 0.17 0.21 0.32 0.09 0.08 0.05 -
P/RPS 7.97 10.89 27.90 8.30 2.94 3.95 5.09 34.80%
P/EPS 42.22 48.57 87.50 303.50 81.82 42.11 35.71 11.79%
EY 2.37 2.06 1.14 0.33 1.22 2.38 2.80 -10.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.59 1.91 3.09 0.90 0.80 0.50 131.22%

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