[EXSIMHB] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -10.0%
YoY- -70.38%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 14,103 15,563 17,514 18,654 19,405 18,973 18,707 -17.20%
PBT -2,161 3,940 3,264 2,079 2,313 -2,992 5,912 -
Tax -14 -13 -16 -8 0 -5 -2 267.23%
NP -2,175 3,927 3,248 2,071 2,313 -2,997 5,910 -
-
NP to SH -2,154 3,999 3,291 2,079 2,310 -3,012 5,908 -
-
Tax Rate - 0.33% 0.49% 0.38% 0.00% - 0.03% -
Total Cost 16,278 11,636 14,266 16,583 17,092 21,970 12,797 17.45%
-
Net Worth 103,740 0 93,460 112,113 108,280 102,157 104,324 -0.37%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 103,740 0 93,460 112,113 108,280 102,157 104,324 -0.37%
NOSH 898,181 805,000 805,000 963,999 922,321 913,750 927,333 -2.11%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -15.42% 25.23% 18.55% 11.10% 11.92% -15.80% 31.59% -
ROE -2.08% 0.00% 3.52% 1.85% 2.13% -2.95% 5.66% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.57 1.93 2.18 1.94 2.10 2.08 2.02 -15.50%
EPS -0.24 0.50 0.41 0.22 0.25 -0.33 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1155 0.00 0.1161 0.1163 0.1174 0.1118 0.1125 1.77%
Adjusted Per Share Value based on latest NOSH - 963,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.71 1.88 2.12 2.26 2.35 2.30 2.26 -17.00%
EPS -0.26 0.48 0.40 0.25 0.28 -0.36 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1255 0.00 0.1131 0.1356 0.131 0.1236 0.1262 -0.37%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.06 0.07 0.06 0.05 0.05 0.08 0.08 -
P/RPS 3.82 3.62 2.76 2.58 2.38 3.85 3.97 -2.54%
P/EPS -25.02 14.09 14.68 23.18 19.96 -24.27 12.56 -
EY -4.00 7.10 6.81 4.31 5.01 -4.12 7.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.00 0.52 0.43 0.43 0.72 0.71 -18.79%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 17/08/11 23/05/11 22/02/11 26/11/10 12/08/10 21/05/10 22/02/10 -
Price 0.05 0.065 0.08 0.07 0.05 0.05 0.08 -
P/RPS 3.18 3.36 3.68 3.62 2.38 2.41 3.97 -13.78%
P/EPS -20.85 13.08 19.57 32.46 19.96 -15.17 12.56 -
EY -4.80 7.64 5.11 3.08 5.01 -6.59 7.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.00 0.69 0.60 0.43 0.45 0.71 -28.48%

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