[EXSIMHB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -50.96%
YoY- 2282.61%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 10,762 12,578 19,400 18,004 27,028 28,892 37,716 -18.84%
PBT 1,120 -1,984 8,866 16,064 -732 6,538 3,660 -17.89%
Tax 0 -2 -6 -10 0 -18 -24 -
NP 1,120 -1,986 8,860 16,054 -732 6,520 3,636 -17.80%
-
NP to SH 1,120 -2,022 8,868 16,064 -736 6,478 3,540 -17.43%
-
Tax Rate 0.00% - 0.07% 0.06% - 0.28% 0.66% -
Total Cost 9,642 14,564 10,540 1,950 27,760 22,372 34,080 -18.96%
-
Net Worth 109,884 106,155 108,448 107,124 100,924 98,928 93,157 2.78%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 109,884 106,155 108,448 107,124 100,924 98,928 93,157 2.78%
NOSH 928,867 919,090 923,750 933,953 920,000 925,428 931,578 -0.04%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.41% -15.79% 45.67% 89.17% -2.71% 22.57% 9.64% -
ROE 1.02% -1.90% 8.18% 15.00% -0.73% 6.55% 3.80% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.16 1.37 2.10 1.93 2.94 3.12 4.05 -18.79%
EPS 0.12 -0.22 0.96 1.72 -0.08 0.70 0.38 -17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1183 0.1155 0.1174 0.1147 0.1097 0.1069 0.10 2.83%
Adjusted Per Share Value based on latest NOSH - 785,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.30 1.52 2.35 2.18 3.27 3.50 4.56 -18.85%
EPS 0.14 -0.24 1.07 1.94 -0.09 0.78 0.43 -17.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1329 0.1284 0.1312 0.1296 0.1221 0.1197 0.1127 2.78%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.05 0.06 0.05 0.10 0.09 0.22 0.05 -
P/RPS 4.32 4.38 2.38 5.19 3.06 7.05 1.23 23.26%
P/EPS 41.47 -27.27 5.21 5.81 -112.50 31.43 13.16 21.06%
EY 2.41 -3.67 19.20 17.20 -0.89 3.18 7.60 -17.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.43 0.87 0.82 2.06 0.50 -2.86%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 17/08/11 12/08/10 19/08/09 21/08/08 27/08/07 25/08/06 -
Price 0.05 0.05 0.05 0.09 0.09 0.17 0.08 -
P/RPS 4.32 3.65 2.38 4.67 3.06 5.45 1.98 13.87%
P/EPS 41.47 -22.73 5.21 5.23 -112.50 24.29 21.05 11.95%
EY 2.41 -4.40 19.20 19.11 -0.89 4.12 4.75 -10.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.43 0.78 0.82 1.59 0.80 -10.17%

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