[EXSIMHB] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 115.63%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 37,594 32,258 83,004 67,483 56,139 75,637 163,795 -21.74%
PBT 1,112 -12,296 371,043 2,031 -18,400 -49,401 7,913 -27.88%
Tax -25 -27 -1,134 906 -387 -1,548 3,683 -
NP 1,087 -12,323 369,909 2,937 -18,787 -50,949 11,596 -32.58%
-
NP to SH 1,028 -12,382 369,909 2,937 -18,787 -50,949 11,596 -33.21%
-
Tax Rate 2.25% - 0.31% -44.61% - - -46.54% -
Total Cost 36,507 44,581 -286,905 64,546 74,926 126,586 152,199 -21.16%
-
Net Worth 101,010 93,165 111,334 -431,518 -426,335 -384,387 -373,818 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 101,010 93,165 111,334 -431,518 -426,335 -384,387 -373,818 -
NOSH 974,999 931,654 927,787 918,125 926,815 800,806 762,894 4.17%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.89% -38.20% 445.65% 4.35% -33.47% -67.36% 7.08% -
ROE 1.02% -13.29% 332.25% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.86 3.46 8.95 7.35 6.06 9.45 21.47 -24.86%
EPS 0.11 -1.33 39.87 0.32 -2.03 -6.36 1.52 -35.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1036 0.10 0.12 -0.47 -0.46 -0.48 -0.49 -
Adjusted Per Share Value based on latest NOSH - 924,727
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.55 3.90 10.04 8.16 6.79 9.15 19.81 -21.73%
EPS 0.12 -1.50 44.75 0.36 -2.27 -6.16 1.40 -33.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1222 0.1127 0.1347 -0.522 -0.5157 -0.465 -0.4522 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.09 0.04 0.10 0.09 0.07 0.20 0.29 -
P/RPS 2.33 1.16 1.12 1.22 1.16 2.12 1.35 9.51%
P/EPS 85.36 -3.01 0.25 28.13 -3.45 -3.14 19.08 28.35%
EY 1.17 -33.23 398.70 3.55 -28.96 -31.81 5.24 -22.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.40 0.83 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 22/02/06 22/02/05 25/02/04 21/02/03 27/02/02 26/02/01 -
Price 0.32 0.06 0.09 0.09 0.08 0.18 0.25 -
P/RPS 8.30 1.73 1.01 1.22 1.32 1.91 1.16 38.79%
P/EPS 303.50 -4.51 0.23 28.13 -3.95 -2.83 16.45 62.51%
EY 0.33 -22.15 443.00 3.55 -25.34 -35.35 6.08 -38.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 0.60 0.75 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