[EXSIMHB] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -91.29%
YoY- -87.63%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 99,781 126,933 151,958 163,795 165,035 253,164 210,205 -39.12%
PBT -8,531 365 -1,545 7,913 108,085 70,406 66,014 -
Tax 12,124 11,728 12,122 3,683 25,012 58,987 58,773 -65.05%
NP 3,593 12,093 10,577 11,596 133,097 129,393 124,787 -90.58%
-
NP to SH -5,310 3,190 1,674 11,596 133,097 99,331 94,725 -
-
Tax Rate - -3,213.15% - -46.54% -23.14% -83.78% -89.03% -
Total Cost 96,188 114,840 141,381 152,199 31,938 123,771 85,418 8.23%
-
Net Worth -519,566 -443,039 -457,181 -396,725 -402,608 -372,866 0 -
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth -519,566 -443,039 -457,181 -396,725 -402,608 -372,866 0 -
NOSH 799,333 805,526 802,072 809,642 805,217 731,111 1,018,999 -14.93%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 3.60% 9.53% 6.96% 7.08% 80.65% 51.11% 59.36% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 12.48 15.76 18.95 20.23 20.50 34.63 20.63 -28.44%
EPS -0.66 0.40 0.21 1.43 16.53 13.59 9.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.65 -0.55 -0.57 -0.49 -0.50 -0.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 809,642
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 12.07 15.35 18.38 19.81 19.96 30.62 25.43 -39.12%
EPS -0.64 0.39 0.20 1.40 16.10 12.02 11.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6285 -0.5359 -0.553 -0.4799 -0.487 -0.451 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.18 0.20 0.17 0.29 0.37 0.52 0.84 -
P/RPS 1.44 1.27 0.90 1.43 1.81 1.50 4.07 -49.94%
P/EPS -27.10 50.50 81.45 20.25 2.24 3.83 9.04 -
EY -3.69 1.98 1.23 4.94 44.67 26.13 11.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 13/11/01 23/08/01 31/05/01 26/02/01 - - - -
Price 0.20 0.25 0.19 0.25 0.00 0.00 0.00 -
P/RPS 1.60 1.59 1.00 1.24 0.00 0.00 0.00 -
P/EPS -30.11 63.13 91.04 17.46 0.00 0.00 0.00 -
EY -3.32 1.58 1.10 5.73 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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