[EXSIMHB] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -366.88%
YoY- 65.7%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 4,488 5,212 5,411 4,294 4,056 4,946 6,263 -19.97%
PBT 5,146 -713 -1,382 -738 -159 8,191 -185 -
Tax 0 -3 6 -3 -5 0 -4 -
NP 5,146 -716 -1,376 -741 -164 8,191 -189 -
-
NP to SH 5,165 -731 -1,391 -733 -157 8,189 -139 -
-
Tax Rate 0.00% - - - - 0.00% - -
Total Cost -658 5,928 6,787 5,035 4,220 -3,245 6,452 -
-
Net Worth 108,280 102,157 104,324 104,452 90,039 106,922 74,573 28.31%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 108,280 102,157 104,324 104,452 90,039 106,922 74,573 28.31%
NOSH 922,321 913,750 927,333 916,250 785,000 930,568 695,000 20.82%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 114.66% -13.74% -25.43% -17.26% -4.04% 165.61% -3.02% -
ROE 4.77% -0.72% -1.33% -0.70% -0.17% 7.66% -0.19% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.49 0.57 0.58 0.47 0.52 0.53 0.90 -33.39%
EPS 0.56 -0.08 -0.15 -0.08 -0.02 0.88 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1174 0.1118 0.1125 0.114 0.1147 0.1149 0.1073 6.19%
Adjusted Per Share Value based on latest NOSH - 916,250
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.54 0.63 0.65 0.52 0.49 0.60 0.76 -20.42%
EPS 0.62 -0.09 -0.17 -0.09 -0.02 0.99 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.131 0.1236 0.1262 0.1264 0.1089 0.1293 0.0902 28.33%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.05 0.08 0.08 0.08 0.10 0.05 0.06 -
P/RPS 10.28 14.03 13.71 17.07 19.35 9.41 6.66 33.66%
P/EPS 8.93 -100.00 -53.33 -100.00 -500.00 5.68 -300.00 -
EY 11.20 -1.00 -1.88 -1.00 -0.20 17.60 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.72 0.71 0.70 0.87 0.44 0.56 -16.18%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 12/08/10 21/05/10 22/02/10 20/11/09 19/08/09 20/05/09 20/02/09 -
Price 0.05 0.05 0.08 0.08 0.09 0.10 0.06 -
P/RPS 10.28 8.77 13.71 17.07 17.42 18.81 6.66 33.66%
P/EPS 8.93 -62.50 -53.33 -100.00 -450.00 11.36 -300.00 -
EY 11.20 -1.60 -1.88 -1.00 -0.22 8.80 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.71 0.70 0.78 0.87 0.56 -16.18%

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