[EXSIMHB] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- -2861.59%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 9,262 9,329 11,605 11,116 12,119 17,514 18,707 -8.94%
PBT 121 -3,249 -10,262 -39,331 1,439 3,264 5,912 -40.45%
Tax -12 0 -71 6 2 -16 -2 26.97%
NP 109 -3,249 -10,333 -39,325 1,441 3,248 5,910 -41.27%
-
NP to SH 109 -3,249 -10,333 -39,325 1,424 3,291 5,908 -41.27%
-
Tax Rate 9.92% - - - -0.14% 0.49% 0.03% -
Total Cost 9,153 12,578 21,938 50,441 10,678 14,266 12,797 -4.36%
-
Net Worth 56,289 56,811 60,097 70,501 106,511 106,807 103,851 -7.84%
Dividend
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 56,289 56,811 60,097 70,501 106,511 106,807 103,851 -7.84%
NOSH 928,867 928,285 928,867 928,867 901,875 919,166 923,125 0.08%
Ratio Analysis
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.18% -34.83% -89.04% -353.77% 11.89% 18.55% 31.59% -
ROE 0.19% -5.72% -17.19% -55.78% 1.34% 3.08% 5.69% -
Per Share
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.00 1.00 1.25 1.20 1.34 1.91 2.03 -9.00%
EPS 0.01 -0.35 -1.11 -4.23 0.15 0.35 0.64 -42.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0606 0.0612 0.0647 0.0759 0.1181 0.1162 0.1125 -7.91%
Adjusted Per Share Value based on latest NOSH - 928,867
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.00 1.00 1.25 1.20 1.30 1.89 2.01 -8.88%
EPS 0.01 -0.35 -1.11 -4.23 0.15 0.35 0.64 -42.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0606 0.0612 0.0647 0.0759 0.1147 0.115 0.1118 -7.83%
Price Multiplier on Financial Quarter End Date
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/17 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.16 0.485 0.07 0.05 0.05 0.06 0.08 -
P/RPS 16.05 48.26 5.60 4.18 3.72 3.15 3.95 20.55%
P/EPS 1,363.47 -138.57 -6.29 -1.18 31.67 16.76 12.50 86.91%
EY 0.07 -0.72 -15.89 -84.67 3.16 5.97 8.00 -46.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 7.92 1.08 0.66 0.42 0.52 0.71 19.13%
Price Multiplier on Announcement Date
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/08/17 17/02/15 17/02/14 26/02/13 23/02/12 22/02/11 22/02/10 -
Price 0.17 0.365 0.065 0.045 0.06 0.08 0.08 -
P/RPS 17.05 36.32 5.20 3.76 4.47 4.20 3.95 21.52%
P/EPS 1,448.69 -104.29 -5.84 -1.06 38.00 22.34 12.50 88.43%
EY 0.07 -0.96 -17.11 -94.08 2.63 4.48 8.00 -46.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 5.96 1.00 0.59 0.51 0.69 0.71 20.12%

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