[EXSIMHB] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 63.18%
YoY- -17.46%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 9,583 9,506 9,262 8,897 8,765 8,626 8,532 8.02%
PBT 336 412 121 -436 -1,198 -1,029 -772 -
Tax -12 -12 -12 -8 -8 -8 -8 30.94%
NP 324 400 109 -444 -1,206 -1,037 -780 -
-
NP to SH 324 400 109 -444 -1,206 -1,037 -780 -
-
Tax Rate 3.57% 2.91% 9.92% - - - - -
Total Cost 9,259 9,106 9,153 9,341 9,971 9,663 9,312 -0.37%
-
Net Worth 57,218 57,218 56,289 56,289 55,917 55,824 56,196 1.20%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 57,218 57,218 56,289 56,289 55,917 55,824 56,196 1.20%
NOSH 928,867 928,867 928,867 928,867 928,867 928,867 928,867 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.38% 4.21% 1.18% -4.99% -13.76% -12.02% -9.14% -
ROE 0.57% 0.70% 0.19% -0.79% -2.16% -1.86% -1.39% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.03 1.02 1.00 0.96 0.94 0.93 0.92 7.79%
EPS 0.03 0.04 0.01 -0.05 -0.13 -0.11 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0616 0.0616 0.0606 0.0606 0.0602 0.0601 0.0605 1.20%
Adjusted Per Share Value based on latest NOSH - 928,867
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.03 1.02 1.00 0.96 0.94 0.93 0.92 7.79%
EPS 0.03 0.04 0.01 -0.05 -0.13 -0.11 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0616 0.0616 0.0606 0.0606 0.0602 0.0601 0.0605 1.20%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.15 0.15 0.16 0.17 0.145 0.20 0.27 -
P/RPS 14.54 14.66 16.05 17.75 15.37 21.54 29.39 -37.36%
P/EPS 430.03 348.33 1,363.47 -355.65 -111.68 -179.15 -321.53 -
EY 0.23 0.29 0.07 -0.28 -0.90 -0.56 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.44 2.64 2.81 2.41 3.33 4.46 -33.03%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 22/08/17 25/05/17 21/02/17 28/11/16 29/08/16 -
Price 0.145 0.15 0.17 0.175 0.13 0.125 0.26 -
P/RPS 14.05 14.66 17.05 18.27 13.78 13.46 28.31 -37.23%
P/EPS 415.70 348.33 1,448.69 -366.11 -100.13 -111.97 -309.62 -
EY 0.24 0.29 0.07 -0.27 -1.00 -0.89 -0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.44 2.81 2.89 2.16 2.08 4.30 -33.08%

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