[EXSIMHB] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -25.01%
YoY- -104.14%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 37,594 37,193 36,537 35,216 32,258 45,905 57,927 -24.98%
PBT 1,112 -95 -3,083 -15,345 -12,296 362,460 367,931 -97.88%
Tax -25 7 -26 -27 -19 -92 -1,778 -94.12%
NP 1,087 -88 -3,109 -15,372 -12,315 362,368 366,153 -97.91%
-
NP to SH 1,028 -170 -3,197 -15,479 -12,382 362,326 366,126 -97.98%
-
Tax Rate 2.25% - - - - 0.03% 0.48% -
Total Cost 36,507 37,281 39,646 50,588 44,573 -316,463 -308,226 -
-
Net Worth 56,980 92,500 88,599 94,785 93,000 91,878 102,542 -32.33%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 56,980 92,500 88,599 94,785 93,000 91,878 102,542 -32.33%
NOSH 550,000 925,000 885,999 947,857 930,000 918,780 932,204 -29.58%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.89% -0.24% -8.51% -43.65% -38.18% 789.39% 632.09% -
ROE 1.80% -0.18% -3.61% -16.33% -13.31% 394.36% 357.05% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.84 4.02 4.12 3.72 3.47 5.00 6.21 6.63%
EPS 0.19 -0.02 -0.36 -1.63 -1.33 39.44 39.28 -97.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1036 0.10 0.10 0.10 0.10 0.10 0.11 -3.90%
Adjusted Per Share Value based on latest NOSH - 947,857
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.55 4.50 4.42 4.26 3.90 5.55 7.01 -24.97%
EPS 0.12 -0.02 -0.39 -1.87 -1.50 43.83 44.29 -98.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.1119 0.1072 0.1147 0.1125 0.1111 0.124 -32.34%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.09 0.07 0.05 0.04 0.04 0.05 0.07 -
P/RPS 1.32 1.74 1.21 1.08 1.15 1.00 1.13 10.88%
P/EPS 48.15 -380.88 -13.86 -2.45 -3.00 0.13 0.18 4009.55%
EY 2.08 -0.26 -7.22 -40.83 -33.28 788.71 561.08 -97.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.70 0.50 0.40 0.40 0.50 0.64 22.64%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 21/11/06 25/08/06 23/05/06 22/02/06 24/11/05 29/08/05 -
Price 0.32 0.09 0.08 0.05 0.06 0.05 0.05 -
P/RPS 4.68 2.24 1.94 1.35 1.73 1.00 0.80 223.62%
P/EPS 171.21 -489.71 -22.17 -3.06 -4.51 0.13 0.13 11758.82%
EY 0.58 -0.20 -4.51 -32.66 -22.19 788.71 785.51 -99.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 0.90 0.80 0.50 0.60 0.50 0.45 260.00%

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