[EXSIMHB] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 704.71%
YoY- 108.3%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 30,972 33,182 35,246 37,594 37,193 36,537 35,216 -8.19%
PBT 4,249 2,551 1,963 1,112 -95 -3,083 -15,345 -
Tax -17 -22 -22 -25 7 -26 -27 -26.51%
NP 4,232 2,529 1,941 1,087 -88 -3,109 -15,372 -
-
NP to SH 4,151 2,497 1,923 1,028 -170 -3,197 -15,479 -
-
Tax Rate 0.40% 0.86% 1.12% 2.25% - - - -
Total Cost 26,740 30,653 33,305 36,507 37,281 39,646 50,588 -34.60%
-
Net Worth 98,529 98,833 101,841 56,980 92,500 88,599 94,785 2.61%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 98,529 98,833 101,841 56,980 92,500 88,599 94,785 2.61%
NOSH 913,999 924,545 925,833 550,000 925,000 885,999 947,857 -2.39%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.66% 7.62% 5.51% 2.89% -0.24% -8.51% -43.65% -
ROE 4.21% 2.53% 1.89% 1.80% -0.18% -3.61% -16.33% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.39 3.59 3.81 6.84 4.02 4.12 3.72 -5.99%
EPS 0.45 0.27 0.21 0.19 -0.02 -0.36 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1078 0.1069 0.11 0.1036 0.10 0.10 0.10 5.12%
Adjusted Per Share Value based on latest NOSH - 550,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.75 4.01 4.26 4.55 4.50 4.42 4.26 -8.14%
EPS 0.50 0.30 0.23 0.12 -0.02 -0.39 -1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1192 0.1196 0.1232 0.0689 0.1119 0.1072 0.1147 2.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.17 0.22 0.27 0.09 0.07 0.05 0.04 -
P/RPS 5.02 6.13 7.09 1.32 1.74 1.21 1.08 178.25%
P/EPS 37.43 81.46 129.99 48.15 -380.88 -13.86 -2.45 -
EY 2.67 1.23 0.77 2.08 -0.26 -7.22 -40.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 2.06 2.45 0.87 0.70 0.50 0.40 149.67%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 27/08/07 28/05/07 26/02/07 21/11/06 25/08/06 23/05/06 -
Price 0.19 0.17 0.21 0.32 0.09 0.08 0.05 -
P/RPS 5.61 4.74 5.52 4.68 2.24 1.94 1.35 158.25%
P/EPS 41.84 62.94 101.11 171.21 -489.71 -22.17 -3.06 -
EY 2.39 1.59 0.99 0.58 -0.20 -4.51 -32.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.59 1.91 3.09 0.90 0.80 0.50 131.22%

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