[EXSIMHB] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
17-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -153.86%
YoY- -193.25%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 11,519 12,154 12,847 14,103 15,563 17,514 18,654 -27.46%
PBT 2,201 1,439 -1,941 -2,161 3,940 3,264 2,079 3.87%
Tax 2 2 -3 -14 -13 -16 -8 -
NP 2,203 1,441 -1,944 -2,175 3,927 3,248 2,071 4.20%
-
NP to SH 2,172 1,424 -1,941 -2,154 3,999 3,291 2,079 2.95%
-
Tax Rate -0.09% -0.14% - - 0.33% 0.49% 0.38% -
Total Cost 9,316 10,713 14,791 16,278 11,636 14,266 16,583 -31.89%
-
Net Worth 110,442 108,145 107,674 103,740 0 93,460 112,113 -0.99%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 110,442 108,145 107,674 103,740 0 93,460 112,113 -0.99%
NOSH 928,867 928,867 938,750 898,181 805,000 805,000 963,999 -2.44%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 19.12% 11.86% -15.13% -15.42% 25.23% 18.55% 11.10% -
ROE 1.97% 1.32% -1.80% -2.08% 0.00% 3.52% 1.85% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.24 1.33 1.37 1.57 1.93 2.18 1.94 -25.77%
EPS 0.23 0.16 -0.21 -0.24 0.50 0.41 0.22 3.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1189 0.1181 0.1147 0.1155 0.00 0.1161 0.1163 1.48%
Adjusted Per Share Value based on latest NOSH - 898,181
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.39 1.47 1.55 1.71 1.88 2.12 2.26 -27.65%
EPS 0.26 0.17 -0.23 -0.26 0.48 0.40 0.25 2.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1336 0.1308 0.1303 0.1255 0.00 0.1131 0.1356 -0.98%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.07 0.05 0.045 0.06 0.07 0.06 0.05 -
P/RPS 5.64 3.77 3.29 3.82 3.62 2.76 2.58 68.35%
P/EPS 29.94 32.15 -21.76 -25.02 14.09 14.68 23.18 18.58%
EY 3.34 3.11 -4.59 -4.00 7.10 6.81 4.31 -15.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.42 0.39 0.52 0.00 0.52 0.43 23.45%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 23/02/12 17/11/11 17/08/11 23/05/11 22/02/11 26/11/10 -
Price 0.06 0.06 0.06 0.05 0.065 0.08 0.07 -
P/RPS 4.84 4.52 4.38 3.18 3.36 3.68 3.62 21.34%
P/EPS 25.66 38.58 -29.02 -20.85 13.08 19.57 32.46 -14.49%
EY 3.90 2.59 -3.45 -4.80 7.64 5.11 3.08 17.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.52 0.43 0.00 0.69 0.60 -11.43%

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