[EXSIMHB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 63.89%
YoY- 63.13%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 56,946 51,054 56,651 56,139 56,004 60,238 62,244 -5.75%
PBT -17,089 -24,271 -20,306 -18,400 -51,505 -50,756 -44,403 -47.05%
Tax -281 -247 -340 -387 -518 -559 -631 -41.65%
NP -17,370 -24,518 -20,646 -18,787 -52,023 -51,315 -45,034 -46.98%
-
NP to SH -17,370 -24,518 -20,646 -18,787 -52,023 -51,315 -45,034 -46.98%
-
Tax Rate - - - - - - - -
Total Cost 74,316 75,572 77,297 74,926 108,027 111,553 107,278 -21.69%
-
Net Worth -438,399 -439,745 -447,415 -424,988 -421,973 -365,700 -429,525 1.37%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -438,399 -439,745 -447,415 -424,988 -421,973 -365,700 -429,525 1.37%
NOSH 913,333 916,136 932,115 923,888 917,333 795,000 933,750 -1.46%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -30.50% -48.02% -36.44% -33.47% -92.89% -85.19% -72.35% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 6.23 5.57 6.08 6.08 6.11 7.58 6.67 -4.44%
EPS -1.90 -2.68 -2.21 -2.03 -5.67 -6.45 -4.82 -46.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.48 -0.48 -0.48 -0.46 -0.46 -0.46 -0.46 2.87%
Adjusted Per Share Value based on latest NOSH - 923,888
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 6.89 6.18 6.85 6.79 6.77 7.29 7.53 -5.74%
EPS -2.10 -2.97 -2.50 -2.27 -6.29 -6.21 -5.45 -47.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5303 -0.532 -0.5412 -0.5141 -0.5105 -0.4424 -0.5196 1.36%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.09 0.10 0.08 0.07 0.08 0.10 0.14 -
P/RPS 1.44 1.79 1.32 1.15 1.31 1.32 2.10 -22.22%
P/EPS -4.73 -3.74 -3.61 -3.44 -1.41 -1.55 -2.90 38.52%
EY -21.13 -26.76 -27.69 -29.05 -70.89 -64.55 -34.45 -27.78%
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
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 22/08/03 21/05/03 21/02/03 26/11/02 28/08/02 22/05/02 -
Price 0.12 0.09 0.10 0.08 0.08 0.06 0.12 -
P/RPS 1.92 1.62 1.65 1.32 1.31 0.79 1.80 4.39%
P/EPS -6.31 -3.36 -4.51 -3.93 -1.41 -0.93 -2.49 85.76%
EY -15.85 -29.74 -22.15 -25.42 -70.89 -107.58 -40.19 -46.19%
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