[EXSIMHB] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 110.72%
YoY- -70.0%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 37,594 28,635 18,858 9,316 32,258 23,700 14,579 87.72%
PBT 1,112 1,104 1,830 1,374 -12,296 -11,053 -7,358 -
Tax -25 -17 -12 -7 -27 -129 -57 -42.18%
NP 1,087 1,087 1,818 1,367 -12,323 -11,182 -7,415 -
-
NP to SH 1,028 1,030 1,770 1,327 -12,382 -11,182 -7,415 -
-
Tax Rate 2.25% 1.54% 0.66% 0.51% - - - -
Total Cost 36,507 27,548 17,040 7,949 44,581 34,882 21,994 40.05%
-
Net Worth 101,010 93,636 93,157 94,785 93,165 93,183 101,956 -0.61%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 101,010 93,636 93,157 94,785 93,165 93,183 101,956 -0.61%
NOSH 974,999 936,363 931,578 947,857 931,654 931,833 926,874 3.42%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.89% 3.80% 9.64% 14.67% -38.20% -47.18% -50.86% -
ROE 1.02% 1.10% 1.90% 1.40% -13.29% -12.00% -7.27% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.86 3.06 2.02 0.98 3.46 2.54 1.57 81.86%
EPS 0.11 0.11 0.19 0.14 -1.33 -1.20 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1036 0.10 0.10 0.10 0.10 0.10 0.11 -3.90%
Adjusted Per Share Value based on latest NOSH - 947,857
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.55 3.46 2.28 1.13 3.90 2.87 1.76 88.03%
EPS 0.12 0.12 0.21 0.16 -1.50 -1.35 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1222 0.1133 0.1127 0.1147 0.1127 0.1127 0.1233 -0.59%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.09 0.07 0.05 0.04 0.04 0.05 0.07 -
P/RPS 2.33 2.29 2.47 4.07 1.16 1.97 4.45 -34.96%
P/EPS 85.36 63.64 26.32 28.57 -3.01 -4.17 -8.75 -
EY 1.17 1.57 3.80 3.50 -33.23 -24.00 -11.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.70 0.50 0.40 0.40 0.50 0.64 22.64%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 21/11/06 25/08/06 23/05/06 22/02/06 24/11/05 29/08/05 -
Price 0.32 0.09 0.08 0.05 0.06 0.05 0.05 -
P/RPS 8.30 2.94 3.95 5.09 1.73 1.97 3.18 89.23%
P/EPS 303.50 81.82 42.11 35.71 -4.51 -4.17 -6.25 -
EY 0.33 1.22 2.38 2.80 -22.15 -24.00 -16.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 0.90 0.80 0.50 0.60 0.50 0.45 260.00%

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