[EXSIMHB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -2.16%
YoY- -1949.59%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 11,605 11,235 11,406 11,065 11,116 11,408 11,246 2.11%
PBT -10,262 -39,680 -40,087 -40,179 -39,331 2,677 2,991 -
Tax -71 -13 6 6 6 3 3 -
NP -10,333 -39,693 -40,081 -40,173 -39,325 2,680 2,994 -
-
NP to SH -10,333 -39,693 -40,081 -40,173 -39,325 2,680 2,995 -
-
Tax Rate - - - - - -0.11% -0.10% -
Total Cost 21,938 50,928 51,487 51,238 50,441 8,728 8,252 91.56%
-
Net Worth 60,097 69,572 70,686 70,501 70,501 109,420 109,884 -33.04%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 60,097 69,572 70,686 70,501 70,501 109,420 109,884 -33.04%
NOSH 928,867 928,867 928,867 928,867 928,867 928,867 928,867 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -89.04% -353.30% -351.40% -363.06% -353.77% 23.49% 26.62% -
ROE -17.19% -57.05% -56.70% -56.98% -55.78% 2.45% 2.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.25 1.21 1.23 1.19 1.20 1.23 1.21 2.18%
EPS -1.11 -4.27 -4.32 -4.32 -4.23 0.29 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0647 0.0749 0.0761 0.0759 0.0759 0.1178 0.1183 -33.04%
Adjusted Per Share Value based on latest NOSH - 928,867
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.40 1.36 1.38 1.34 1.34 1.38 1.36 1.94%
EPS -1.25 -4.80 -4.85 -4.86 -4.76 0.32 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0842 0.0855 0.0853 0.0853 0.1324 0.1329 -33.03%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.07 0.045 0.045 0.035 0.05 0.05 0.05 -
P/RPS 5.60 3.72 3.66 2.94 4.18 4.07 4.13 22.43%
P/EPS -6.29 -1.05 -1.04 -0.81 -1.18 17.33 15.51 -
EY -15.89 -94.96 -95.89 -123.57 -84.67 5.77 6.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.60 0.59 0.46 0.66 0.42 0.42 87.37%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 20/11/13 26/08/13 27/05/13 26/02/13 26/11/12 24/08/12 -
Price 0.065 0.07 0.04 0.045 0.045 0.05 0.05 -
P/RPS 5.20 5.79 3.26 3.78 3.76 4.07 4.13 16.55%
P/EPS -5.84 -1.64 -0.93 -1.04 -1.06 17.33 15.51 -
EY -17.11 -61.05 -107.88 -96.11 -94.08 5.77 6.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 0.53 0.59 0.59 0.42 0.42 78.02%

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