[EXSIMHB] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -183.8%
YoY- -110.29%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 27,028 28,892 37,716 29,158 79,336 48,742 58,912 -12.16%
PBT -732 6,538 3,660 -14,716 -8,338 -17,624 -5,882 -29.31%
Tax 0 -18 -24 -114 1,286 -132 -412 -
NP -732 6,520 3,636 -14,830 -7,052 -17,756 -6,294 -30.11%
-
NP to SH -736 6,478 3,540 -14,830 -7,052 -17,756 -6,294 -30.04%
-
Tax Rate - 0.28% 0.66% - - - - -
Total Cost 27,760 22,372 34,080 43,988 86,388 66,498 65,206 -13.25%
-
Net Worth 100,924 98,928 93,157 101,956 -426,831 -443,899 -425,770 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 100,924 98,928 93,157 101,956 -426,831 -443,899 -425,770 -
NOSH 920,000 925,428 931,578 926,874 927,894 924,791 925,588 -0.10%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -2.71% 22.57% 9.64% -50.86% -8.89% -36.43% -10.68% -
ROE -0.73% 6.55% 3.80% -14.55% 0.00% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 2.94 3.12 4.05 3.15 8.55 5.27 6.36 -12.05%
EPS -0.08 0.70 0.38 -1.60 -0.76 -1.92 -0.68 -29.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1097 0.1069 0.10 0.11 -0.46 -0.48 -0.46 -
Adjusted Per Share Value based on latest NOSH - 932,204
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 3.27 3.50 4.56 3.53 9.60 5.90 7.13 -12.17%
EPS -0.09 0.78 0.43 -1.79 -0.85 -2.15 -0.76 -29.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1221 0.1197 0.1127 0.1233 -0.5163 -0.537 -0.515 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.09 0.22 0.05 0.07 0.10 0.10 0.10 -
P/RPS 3.06 7.05 1.23 2.23 1.17 1.90 1.57 11.75%
P/EPS -112.50 31.43 13.16 -4.38 -13.16 -5.21 -14.71 40.32%
EY -0.89 3.18 7.60 -22.86 -7.60 -19.20 -6.80 -28.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 2.06 0.50 0.64 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 21/08/08 27/08/07 25/08/06 29/08/05 16/08/04 22/08/03 28/08/02 -
Price 0.09 0.17 0.08 0.05 0.09 0.09 0.06 -
P/RPS 3.06 5.45 1.98 1.59 1.05 1.71 0.94 21.71%
P/EPS -112.50 24.29 21.05 -3.13 -11.84 -4.69 -8.82 52.79%
EY -0.89 4.12 4.75 -32.00 -8.44 -21.33 -11.33 -34.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.59 0.80 0.45 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