[EXSIMHB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -49.09%
YoY- 3252.17%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 11,116 7,830 5,381 2,626 12,119 8,576 6,289 45.93%
PBT -39,331 -506 560 725 1,439 -1,744 -992 1049.84%
Tax 6 0 0 0 2 -1 -1 -
NP -39,325 -506 560 725 1,441 -1,745 -993 1048.95%
-
NP to SH -39,325 -506 560 725 1,424 -1,762 -1,011 1035.34%
-
Tax Rate - - 0.00% 0.00% -0.14% - - -
Total Cost 50,441 8,336 4,821 1,901 10,678 10,321 7,282 261.25%
-
Net Worth 70,501 109,420 109,884 110,442 106,511 106,369 106,155 -23.78%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 70,501 109,420 109,884 110,442 106,511 106,369 106,155 -23.78%
NOSH 928,867 928,867 928,867 928,867 901,875 927,368 919,090 0.70%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -353.77% -6.46% 10.41% 27.61% 11.89% -20.35% -15.79% -
ROE -55.78% -0.46% 0.51% 0.66% 1.34% -1.66% -0.95% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.20 0.84 0.58 0.28 1.34 0.92 0.68 45.78%
EPS -4.23 -0.05 0.06 0.08 0.15 -0.19 -0.11 1026.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.1178 0.1183 0.1189 0.1181 0.1147 0.1155 -24.31%
Adjusted Per Share Value based on latest NOSH - 928,867
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.34 0.95 0.65 0.32 1.47 1.04 0.76 45.69%
EPS -4.76 -0.06 0.07 0.09 0.17 -0.21 -0.12 1050.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.1324 0.1329 0.1336 0.1288 0.1287 0.1284 -23.76%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.05 0.05 0.05 0.07 0.05 0.045 0.06 -
P/RPS 4.18 5.93 8.63 24.76 3.72 4.87 8.77 -38.84%
P/EPS -1.18 -91.79 82.93 89.68 31.67 -23.68 -54.55 -92.14%
EY -84.67 -1.09 1.21 1.12 3.16 -4.22 -1.83 1173.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.42 0.42 0.59 0.42 0.39 0.52 17.14%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 26/11/12 24/08/12 24/05/12 23/02/12 17/11/11 17/08/11 -
Price 0.045 0.05 0.05 0.06 0.06 0.06 0.05 -
P/RPS 3.76 5.93 8.63 21.22 4.47 6.49 7.31 -35.67%
P/EPS -1.06 -91.79 82.93 76.87 38.00 -31.58 -45.45 -91.74%
EY -94.08 -1.09 1.21 1.30 2.63 -3.17 -2.20 1109.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.42 0.42 0.50 0.51 0.52 0.43 23.35%

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