[EXSIMHB] QoQ Quarter Result on 31-Mar-2015

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015
Profit Trend
QoQ- 105.45%
YoY- 131.98%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 2,746 2,021 2,194 1,905 2,787 1,836 2,529 5.62%
PBT 296 -71 -198 55 -1,939 -655 -1,114 -
Tax 0 0 0 0 930 0 0 -
NP 296 -71 -198 55 -1,009 -655 -1,114 -
-
NP to SH 296 -71 -198 55 -1,009 -655 -1,114 -
-
Tax Rate 0.00% - - 0.00% - - - -
Total Cost 2,450 2,092 2,392 1,850 3,796 2,491 3,643 -23.18%
-
Net Worth 56,846 56,846 56,939 57,125 57,125 58,147 58,797 -2.21%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 56,846 56,846 56,939 57,125 57,125 58,147 58,797 -2.21%
NOSH 928,867 928,867 928,867 928,867 928,867 928,867 928,867 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.78% -3.51% -9.02% 2.89% -36.20% -35.68% -44.05% -
ROE 0.52% -0.12% -0.35% 0.10% -1.77% -1.13% -1.89% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.30 0.22 0.24 0.21 0.30 0.20 0.27 7.25%
EPS 0.03 -0.01 -0.02 0.01 -0.11 -0.07 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0612 0.0612 0.0613 0.0615 0.0615 0.0626 0.0633 -2.21%
Adjusted Per Share Value based on latest NOSH - 928,867
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.33 0.24 0.27 0.23 0.34 0.22 0.31 4.24%
EPS 0.04 -0.01 -0.02 0.01 -0.12 -0.08 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0688 0.0688 0.0689 0.0691 0.0691 0.0703 0.0711 -2.16%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.305 0.27 0.26 0.30 0.485 0.14 0.115 -
P/RPS 103.17 124.09 110.08 146.28 161.64 70.83 42.24 81.07%
P/EPS 957.11 -3,532.31 -1,219.72 5,066.55 -446.48 -198.54 -95.89 -
EY 0.10 -0.03 -0.08 0.02 -0.22 -0.50 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.98 4.41 4.24 4.88 7.89 2.24 1.82 95.27%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 16/02/16 19/11/15 20/08/15 25/05/15 17/02/15 17/11/14 20/08/14 -
Price 0.31 0.305 0.225 0.26 0.365 0.11 0.105 -
P/RPS 104.86 140.18 95.26 126.77 121.65 55.65 38.57 94.43%
P/EPS 972.80 -3,990.20 -1,055.53 4,391.01 -336.01 -155.99 -87.55 -
EY 0.10 -0.03 -0.09 0.02 -0.30 -0.64 -1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.07 4.98 3.67 4.23 5.93 1.76 1.66 110.07%

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