[EXSIMHB] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 176.68%
YoY- 139.36%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 83,016 83,711 82,780 74,533 67,483 56,946 51,054 38.07%
PBT 371,145 6,670 6,674 7,191 2,031 -17,089 -24,271 -
Tax -1,130 8 1,615 935 906 -281 -247 174.31%
NP 370,015 6,678 8,289 8,126 2,937 -17,370 -24,518 -
-
NP to SH 370,015 6,678 8,289 8,126 2,937 -17,370 -24,518 -
-
Tax Rate 0.30% -0.12% -24.20% -13.00% -44.61% - - -
Total Cost -286,999 77,033 74,491 66,407 64,546 74,316 75,572 -
-
Net Worth 111,463 0 -423,638 -401,850 -434,621 -438,399 -439,745 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 111,463 0 -423,638 -401,850 -434,621 -438,399 -439,745 -
NOSH 928,860 920,952 920,952 855,000 924,727 913,333 916,136 0.91%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 445.72% 7.98% 10.01% 10.90% 4.35% -30.50% -48.02% -
ROE 331.96% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.94 9.09 8.99 8.72 7.30 6.23 5.57 36.88%
EPS 39.84 0.73 0.90 0.95 0.32 -1.90 -2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.00 -0.46 -0.47 -0.47 -0.48 -0.48 -
Adjusted Per Share Value based on latest NOSH - 855,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.04 10.13 10.01 9.02 8.16 6.89 6.18 37.99%
EPS 44.76 0.81 1.00 0.98 0.36 -2.10 -2.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1348 0.00 -0.5125 -0.4861 -0.5258 -0.5303 -0.532 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.10 0.09 0.10 0.09 0.09 0.09 0.10 -
P/RPS 1.12 0.99 1.11 1.03 1.23 1.44 1.79 -26.74%
P/EPS 0.25 12.41 11.11 9.47 28.34 -4.73 -3.74 -
EY 398.35 8.06 9.00 10.56 3.53 -21.13 -26.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 30/11/04 16/08/04 17/05/04 25/02/04 18/11/03 22/08/03 -
Price 0.09 0.09 0.09 0.07 0.09 0.12 0.09 -
P/RPS 1.01 0.99 1.00 0.80 1.23 1.92 1.62 -26.91%
P/EPS 0.23 12.41 10.00 7.37 28.34 -6.31 -3.36 -
EY 442.62 8.06 10.00 13.58 3.53 -15.85 -29.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 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