[EXSIMHB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 74.2%
YoY- -62.22%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 67,483 44,583 24,371 14,040 56,139 43,776 29,456 73.52%
PBT 2,031 -7,051 -8,812 -4,796 -18,400 -8,362 -2,941 -
Tax 906 -183 -66 -51 -387 -289 -206 -
NP 2,937 -7,234 -8,878 -4,847 -18,787 -8,651 -3,147 -
-
NP to SH 2,937 -7,234 -8,878 -4,847 -18,787 -8,651 -3,147 -
-
Tax Rate -44.61% - - - - - - -
Total Cost 64,546 51,817 33,249 18,887 74,926 52,427 32,603 57.47%
-
Net Worth -431,518 -445,169 -443,899 -447,415 -426,335 -423,346 -425,770 0.89%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -431,518 -445,169 -443,899 -447,415 -426,335 -423,346 -425,770 0.89%
NOSH 918,125 927,435 924,791 932,115 926,815 920,319 925,588 -0.53%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.35% -16.23% -36.43% -34.52% -33.47% -19.76% -10.68% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.35 4.81 2.64 1.51 6.06 4.76 3.18 74.54%
EPS 0.32 -0.78 -0.96 -0.52 -2.03 -0.94 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.47 -0.48 -0.48 -0.48 -0.46 -0.46 -0.46 1.44%
Adjusted Per Share Value based on latest NOSH - 932,115
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.27 4.80 2.62 1.51 6.04 4.71 3.17 73.64%
EPS 0.32 -0.78 -0.96 -0.52 -2.02 -0.93 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4646 -0.4793 -0.4779 -0.4817 -0.459 -0.4558 -0.4584 0.89%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.09 0.09 0.10 0.08 0.07 0.08 0.10 -
P/RPS 1.22 1.87 3.79 5.31 1.16 1.68 3.14 -46.66%
P/EPS 28.13 -11.54 -10.42 -15.38 -3.45 -8.51 -29.41 -
EY 3.55 -8.67 -9.60 -6.50 -28.96 -11.75 -3.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 18/11/03 22/08/03 21/05/03 21/02/03 26/11/02 28/08/02 -
Price 0.09 0.12 0.09 0.10 0.08 0.08 0.06 -
P/RPS 1.22 2.50 3.42 6.64 1.32 1.68 1.89 -25.24%
P/EPS 28.13 -15.38 -9.38 -19.23 -3.95 -8.51 -17.65 -
EY 3.55 -6.50 -10.67 -5.20 -25.34 -11.75 -5.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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