[EXSIMHB] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -99.5%
YoY- -98.6%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 25,905 19,642 13,514 7,256 29,312 22,013 14,446 47.34%
PBT -2,759 -2,574 -366 38 6,347 4,241 3,269 -
Tax -4 0 0 0 -27 -9 -9 -41.61%
NP -2,763 -2,574 -366 38 6,320 4,232 3,260 -
-
NP to SH -2,632 -2,505 -368 31 6,255 4,153 3,239 -
-
Tax Rate - - - 0.00% 0.43% 0.21% 0.28% -
Total Cost 28,668 22,216 13,880 7,218 22,992 17,781 11,186 86.74%
-
Net Worth 97,384 96,084 100,924 34,131 102,520 99,487 98,928 -1.03%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 97,384 96,084 100,924 34,131 102,520 99,487 98,928 -1.03%
NOSH 907,586 894,642 920,000 310,000 931,159 922,888 925,428 -1.28%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -10.67% -13.10% -2.71% 0.52% 21.56% 19.23% 22.57% -
ROE -2.70% -2.61% -0.36% 0.09% 6.10% 4.17% 3.27% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2.85 2.20 1.47 2.34 3.15 2.39 1.56 49.17%
EPS -0.29 -0.28 -0.04 0.01 0.67 0.45 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1073 0.1074 0.1097 0.1101 0.1101 0.1078 0.1069 0.24%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.13 2.38 1.63 0.88 3.55 2.66 1.75 47.08%
EPS -0.32 -0.30 -0.04 0.00 0.76 0.50 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1178 0.1162 0.1221 0.0413 0.124 0.1203 0.1197 -1.05%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.06 0.09 0.09 0.14 0.19 0.17 0.22 -
P/RPS 2.10 4.10 6.13 5.98 6.04 7.13 14.09 -71.72%
P/EPS -20.69 -32.14 -225.00 1,400.00 28.28 37.78 62.86 -
EY -4.83 -3.11 -0.44 0.07 3.54 2.65 1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.84 0.82 1.27 1.73 1.58 2.06 -57.86%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 19/11/08 21/08/08 26/05/08 25/02/08 20/11/07 27/08/07 -
Price 0.06 0.08 0.09 0.11 0.13 0.19 0.17 -
P/RPS 2.10 3.64 6.13 4.70 4.13 7.97 10.89 -66.45%
P/EPS -20.69 -28.57 -225.00 1,100.00 19.35 42.22 48.57 -
EY -4.83 -3.50 -0.44 0.09 5.17 2.37 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.74 0.82 1.00 1.18 1.76 1.59 -49.96%

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