[EXSIMHB] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -804.34%
YoY- -2013.19%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 14,320 15,928 13,528 12,228 18,554 17,934 26,921 -34.32%
PBT -5,421 -51 -2,890 -43,143 -4,672 6,302 -7,888 -22.10%
Tax -83 -108 -98 -229 -124 -180 7,888 -
NP -5,504 -159 -2,988 -43,372 -4,796 6,122 0 -
-
NP to SH -5,504 -159 -2,988 -43,372 -4,796 6,122 -8,903 -27.40%
-
Tax Rate - - - - - 2.86% - -
Total Cost 19,824 16,087 16,516 55,600 23,350 11,812 26,921 -18.43%
-
Net Worth -421,973 -365,700 -429,525 -386,099 -519,566 -443,039 -457,181 -5.19%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -421,973 -365,700 -429,525 -386,099 -519,566 -443,039 -457,181 -5.19%
NOSH 917,333 795,000 933,750 804,373 799,333 805,526 802,072 9.35%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -38.44% -1.00% -22.09% -354.69% -25.85% 34.14% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1.56 2.00 1.45 1.52 2.32 2.23 3.36 -40.01%
EPS -0.60 -0.02 -0.32 -5.42 -0.60 0.76 -1.11 -33.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.46 -0.46 -0.46 -0.48 -0.65 -0.55 -0.57 -13.30%
Adjusted Per Share Value based on latest NOSH - 804,373
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1.54 1.71 1.46 1.32 2.00 1.93 2.90 -34.39%
EPS -0.59 -0.02 -0.32 -4.67 -0.52 0.66 -0.96 -27.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4543 -0.3937 -0.4624 -0.4157 -0.5594 -0.477 -0.4922 -5.19%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.08 0.10 0.14 0.20 0.18 0.20 0.17 -
P/RPS 5.12 4.99 9.66 13.16 7.75 8.98 5.06 0.78%
P/EPS -13.33 -500.00 -43.75 -3.71 -30.00 26.32 -15.32 -8.85%
EY -7.50 -0.20 -2.29 -26.96 -3.33 3.80 -6.53 9.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 28/08/02 22/05/02 27/02/02 13/11/01 23/08/01 31/05/01 -
Price 0.08 0.06 0.12 0.18 0.20 0.25 0.19 -
P/RPS 5.12 2.99 8.28 11.84 8.62 11.23 5.66 -6.46%
P/EPS -13.33 -300.00 -37.50 -3.34 -33.33 32.89 -17.12 -15.35%
EY -7.50 -0.33 -2.67 -29.96 -3.00 3.04 -5.84 18.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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