[EXSIMHB] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -150.98%
YoY- -156.07%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 17,514 18,654 19,405 18,973 18,707 19,726 21,560 -12.90%
PBT 3,264 2,079 2,313 -2,992 5,912 6,954 5,484 -29.17%
Tax -16 -8 0 -5 -2 -12 -9 46.59%
NP 3,248 2,071 2,313 -2,997 5,910 6,942 5,475 -29.33%
-
NP to SH 3,291 2,079 2,310 -3,012 5,908 7,018 5,614 -29.88%
-
Tax Rate 0.49% 0.38% 0.00% - 0.03% 0.17% 0.16% -
Total Cost 14,266 16,583 17,092 21,970 12,797 12,784 16,085 -7.66%
-
Net Worth 93,460 112,113 108,280 102,157 104,324 104,452 90,039 2.51%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 93,460 112,113 108,280 102,157 104,324 104,452 90,039 2.51%
NOSH 805,000 963,999 922,321 913,750 927,333 916,250 785,000 1.68%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 18.55% 11.10% 11.92% -15.80% 31.59% 35.19% 25.39% -
ROE 3.52% 1.85% 2.13% -2.95% 5.66% 6.72% 6.24% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.18 1.94 2.10 2.08 2.02 2.15 2.75 -14.30%
EPS 0.41 0.22 0.25 -0.33 0.64 0.77 0.72 -31.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1161 0.1163 0.1174 0.1118 0.1125 0.114 0.1147 0.80%
Adjusted Per Share Value based on latest NOSH - 913,750
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.12 2.26 2.35 2.30 2.26 2.39 2.61 -12.91%
EPS 0.40 0.25 0.28 -0.36 0.71 0.85 0.68 -29.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1131 0.1356 0.131 0.1236 0.1262 0.1264 0.1089 2.54%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.06 0.05 0.05 0.08 0.08 0.08 0.10 -
P/RPS 2.76 2.58 2.38 3.85 3.97 3.72 3.64 -16.80%
P/EPS 14.68 23.18 19.96 -24.27 12.56 10.44 13.98 3.30%
EY 6.81 4.31 5.01 -4.12 7.96 9.57 7.15 -3.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.43 0.43 0.72 0.71 0.70 0.87 -28.97%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 26/11/10 12/08/10 21/05/10 22/02/10 20/11/09 19/08/09 -
Price 0.08 0.07 0.05 0.05 0.08 0.08 0.09 -
P/RPS 3.68 3.62 2.38 2.41 3.97 3.72 3.28 7.95%
P/EPS 19.57 32.46 19.96 -15.17 12.56 10.44 12.58 34.14%
EY 5.11 3.08 5.01 -6.59 7.96 9.57 7.95 -25.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.43 0.45 0.71 0.70 0.78 -7.82%

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