[EXSIMHB] QoQ Quarter Result on 30-Sep-2022 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 57.99%
YoY- 0.55%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 870 1,057 1,701 1,630 1,049 1,271 1,581 -32.92%
PBT 761 -1,083 -255 -363 -864 -406 1,573 -38.45%
Tax 161 0 0 0 0 0 0 -
NP 922 -1,083 -255 -363 -864 -406 1,573 -30.03%
-
NP to SH 922 -1,083 -255 -363 -864 -406 1,573 -30.03%
-
Tax Rate -21.16% - - - - - 0.00% -
Total Cost -52 2,140 1,956 1,993 1,913 1,677 8 -
-
Net Worth 41,334 28,237 29,352 29,537 29,909 30,838 27,866 30.15%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 41,334 28,237 29,352 29,537 29,909 30,838 27,866 30.15%
NOSH 928,867 928,867 928,867 928,867 928,867 928,867 928,867 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 105.98% -102.46% -14.99% -22.27% -82.36% -31.94% 99.49% -
ROE 2.23% -3.84% -0.87% -1.23% -2.89% -1.32% 5.64% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.09 0.11 0.18 0.18 0.11 0.14 0.17 -34.63%
EPS 0.10 -0.12 -0.03 -0.04 -0.09 -0.04 0.17 -29.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0445 0.0304 0.0316 0.0318 0.0322 0.0332 0.03 30.15%
Adjusted Per Share Value based on latest NOSH - 928,867
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.11 0.13 0.21 0.20 0.13 0.15 0.19 -30.60%
EPS 0.11 -0.13 -0.03 -0.04 -0.10 -0.05 0.19 -30.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.0342 0.0355 0.0357 0.0362 0.0373 0.0337 30.17%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.075 0.06 0.07 0.06 0.05 0.055 0.08 -
P/RPS 80.07 52.73 38.22 34.19 44.27 40.19 47.00 42.78%
P/EPS 75.56 -51.46 -254.98 -153.53 -53.75 -125.83 47.24 36.88%
EY 1.32 -1.94 -0.39 -0.65 -1.86 -0.79 2.12 -27.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.97 2.22 1.89 1.55 1.66 2.67 -26.34%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 26/05/23 22/02/23 22/11/22 22/08/22 26/05/22 21/02/22 -
Price 0.05 0.05 0.07 0.085 0.055 0.055 0.065 -
P/RPS 53.38 43.94 38.22 48.44 48.70 40.19 38.19 25.08%
P/EPS 50.37 -42.88 -254.98 -217.50 -59.13 -125.83 38.38 19.92%
EY 1.99 -2.33 -0.39 -0.46 -1.69 -0.79 2.61 -16.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.64 2.22 2.67 1.71 1.66 2.17 -35.73%

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