[EXSIMHB] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -115.22%
YoY- -109.71%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 21,560 23,763 26,073 26,942 28,381 29,600 29,312 -18.53%
PBT 5,484 5,239 -2,914 -468 2,712 4,160 6,347 -9.29%
Tax -9 -4 -4 -18 -18 -23 -27 -51.95%
NP 5,475 5,235 -2,918 -486 2,694 4,137 6,320 -9.13%
-
NP to SH 5,614 5,372 -2,786 -403 2,648 4,064 6,255 -6.96%
-
Tax Rate 0.16% 0.08% - - 0.66% 0.55% 0.43% -
Total Cost 16,085 18,528 28,991 27,428 25,687 25,463 22,992 -21.21%
-
Net Worth 90,039 106,922 74,573 95,630 109,425 34,131 104,228 -9.30%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 90,039 106,922 74,573 95,630 109,425 34,131 104,228 -9.30%
NOSH 785,000 930,568 695,000 890,416 997,500 310,000 946,666 -11.74%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 25.39% 22.03% -11.19% -1.80% 9.49% 13.98% 21.56% -
ROE 6.24% 5.02% -3.74% -0.42% 2.42% 11.91% 6.00% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.75 2.55 3.75 3.03 2.85 9.55 3.10 -7.68%
EPS 0.72 0.58 -0.40 -0.05 0.27 1.31 0.66 5.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1147 0.1149 0.1073 0.1074 0.1097 0.1101 0.1101 2.76%
Adjusted Per Share Value based on latest NOSH - 890,416
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.61 2.87 3.15 3.26 3.43 3.58 3.55 -18.55%
EPS 0.68 0.65 -0.34 -0.05 0.32 0.49 0.76 -7.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1089 0.1293 0.0902 0.1157 0.1324 0.0413 0.1261 -9.32%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.10 0.05 0.06 0.09 0.09 0.14 0.19 -
P/RPS 3.64 1.96 1.60 2.97 3.16 1.47 6.14 -29.45%
P/EPS 13.98 8.66 -14.97 -198.85 33.90 10.68 28.76 -38.20%
EY 7.15 11.55 -6.68 -0.50 2.95 9.36 3.48 61.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.44 0.56 0.84 0.82 1.27 1.73 -36.78%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 20/05/09 20/02/09 19/11/08 21/08/08 26/05/08 25/02/08 -
Price 0.09 0.10 0.06 0.08 0.09 0.11 0.13 -
P/RPS 3.28 3.92 1.60 2.64 3.16 1.15 4.20 -15.20%
P/EPS 12.58 17.32 -14.97 -176.76 33.90 8.39 19.67 -25.78%
EY 7.95 5.77 -6.68 -0.57 2.95 11.92 5.08 34.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.87 0.56 0.74 0.82 1.00 1.18 -24.13%

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