[EXSIMHB] QoQ TTM Result on 30-Jun-2015

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015
Profit Trend
QoQ- 33.64%
YoY- 84.18%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 8,970 8,866 8,907 8,722 9,057 9,329 10,198 -8.19%
PBT -378 82 -2,153 -2,737 -3,653 -3,880 -11,348 -89.62%
Tax 0 0 930 930 930 930 -52 -
NP -378 82 -1,223 -1,807 -2,723 -2,950 -11,400 -89.65%
-
NP to SH -378 82 -1,223 -1,807 -2,723 -2,950 -11,400 -89.65%
-
Tax Rate - 0.00% - - - - - -
Total Cost 9,348 8,784 10,130 10,529 11,780 12,279 21,598 -42.75%
-
Net Worth 56,753 56,846 43,452 56,939 57,125 57,125 58,147 -1.60%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 56,753 56,846 43,452 56,939 57,125 57,125 58,147 -1.60%
NOSH 928,867 928,867 928,867 928,867 928,867 928,867 928,867 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -4.21% 0.92% -13.73% -20.72% -30.07% -31.62% -111.79% -
ROE -0.67% 0.14% -2.81% -3.17% -4.77% -5.16% -19.61% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.97 0.95 1.25 0.94 0.98 1.00 1.10 -8.03%
EPS -0.04 0.01 -0.17 -0.19 -0.29 -0.32 -1.23 -89.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0611 0.0612 0.0612 0.0613 0.0615 0.0615 0.0626 -1.60%
Adjusted Per Share Value based on latest NOSH - 928,867
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.97 0.95 0.96 0.94 0.98 1.00 1.10 -8.03%
EPS -0.04 0.01 -0.13 -0.19 -0.29 -0.32 -1.23 -89.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0611 0.0612 0.0468 0.0613 0.0615 0.0615 0.0626 -1.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.295 0.305 0.27 0.26 0.30 0.485 0.14 -
P/RPS 30.55 31.95 21.52 27.69 30.77 48.29 12.75 78.96%
P/EPS -724.91 3,454.93 -156.75 -133.65 -102.34 -152.71 -11.41 1488.18%
EY -0.14 0.03 -0.64 -0.75 -0.98 -0.65 -8.77 -93.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.83 4.98 4.41 4.24 4.88 7.89 2.24 66.82%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 16/02/16 19/11/15 20/08/15 25/05/15 17/02/15 17/11/14 -
Price 0.29 0.31 0.305 0.225 0.26 0.365 0.11 -
P/RPS 30.03 32.48 24.31 23.96 26.67 36.34 10.02 107.73%
P/EPS -712.62 3,511.57 -177.06 -115.66 -88.69 -114.93 -8.96 1744.49%
EY -0.14 0.03 -0.56 -0.86 -1.13 -0.87 -11.16 -94.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.75 5.07 4.98 3.67 4.23 5.93 1.76 93.72%

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