[EXSIMHB] QoQ 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- -98.53%
YoY- -98.6%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 6,263 6,128 6,259 7,256 7,299 7,567 7,478 -11.10%
PBT -185 -2,208 -404 38 2,106 972 1,044 -
Tax -4 0 0 0 -18 0 -5 -13.76%
NP -189 -2,208 -404 38 2,088 972 1,039 -
-
NP to SH -139 -2,137 -399 31 2,102 914 1,017 -
-
Tax Rate - - - 0.00% 0.85% 0.00% 0.48% -
Total Cost 6,452 8,336 6,663 7,218 5,211 6,595 6,439 0.13%
-
Net Worth 74,573 95,630 109,425 34,131 104,228 98,529 98,833 -17.04%
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 74,573 95,630 109,425 34,131 104,228 98,529 98,833 -17.04%
NOSH 695,000 890,416 997,500 310,000 946,666 913,999 924,545 -17.25%
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 -3.02% -36.03% -6.45% 0.52% 28.61% 12.85% 13.89% -
ROE -0.19% -2.23% -0.36% 0.09% 2.02% 0.93% 1.03% -
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 0.90 0.69 0.63 2.34 0.77 0.83 0.81 7.24%
EPS -0.02 -0.24 -0.04 0.01 0.22 0.10 0.11 -
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 0.76 0.74 0.76 0.88 0.88 0.92 0.90 -10.61%
EPS -0.02 -0.26 -0.05 0.00 0.25 0.11 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0902 0.1157 0.1324 0.0413 0.1261 0.1192 0.1196 -17.07%
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 6.66 13.08 14.34 5.98 24.64 20.53 27.20 -60.69%
P/EPS -300.00 -37.50 -225.00 1,400.00 85.57 170.00 200.00 -
EY -0.33 -2.67 -0.44 0.07 1.17 0.59 0.50 -
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 6.66 11.62 14.34 4.70 16.86 22.95 21.02 -53.36%
P/EPS -300.00 -33.33 -225.00 1,100.00 58.55 190.00 154.55 -
EY -0.33 -3.00 -0.44 0.09 1.71 0.53 0.65 -
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