[EXSIMHB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 45.68%
YoY- 16.38%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 38,180 31,600 81,081 59,444 58,368 84,545 169,897 -22.01%
PBT 1,472 -14,737 -3,216 -9,401 -11,149 -8,344 13,581 -30.93%
Tax -22 -172 -1,441 -244 -385 -1,758 -1,142 -48.20%
NP 1,449 -14,909 -4,657 -9,645 -11,534 -10,102 12,438 -30.10%
-
NP to SH 1,373 -14,909 -4,657 -9,645 -11,534 -10,102 12,438 -30.72%
-
Tax Rate 1.49% - - - - - 8.41% -
Total Cost 36,730 46,509 85,738 69,089 69,902 94,647 157,458 -21.53%
-
Net Worth 93,636 93,183 -422,836 -445,169 -423,346 -518,426 -376,169 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 93,636 93,183 -422,836 -445,169 -423,346 -518,426 -376,169 -
NOSH 936,363 931,833 919,210 927,435 920,319 797,578 752,338 3.71%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.80% -47.18% -5.74% -16.23% -19.76% -11.95% 7.32% -
ROE 1.47% -16.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 4.08 3.39 8.82 6.41 6.34 10.60 22.58 -24.80%
EPS 0.15 -1.60 -0.51 -1.04 -1.25 -1.27 1.65 -32.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 -0.46 -0.48 -0.46 -0.65 -0.50 -
Adjusted Per Share Value based on latest NOSH - 913,333
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 4.62 3.82 9.81 7.19 7.06 10.23 20.55 -22.01%
EPS 0.17 -1.80 -0.56 -1.17 -1.40 -1.22 1.50 -30.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1133 0.1127 -0.5115 -0.5385 -0.5121 -0.6271 -0.455 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.07 0.05 0.09 0.09 0.08 0.18 0.37 -
P/RPS 1.72 1.47 1.02 1.40 1.26 1.70 1.64 0.79%
P/EPS 47.73 -3.13 -17.76 -8.65 -6.38 -14.21 22.38 13.44%
EY 2.10 -32.00 -5.63 -11.56 -15.67 -7.04 4.47 -11.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.50 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 24/11/05 30/11/04 18/11/03 26/11/02 13/11/01 14/11/00 -
Price 0.09 0.05 0.09 0.12 0.08 0.20 0.35 -
P/RPS 2.21 1.47 1.02 1.87 1.26 1.89 1.55 6.08%
P/EPS 61.36 -3.13 -17.76 -11.54 -6.38 -15.79 21.17 19.39%
EY 1.63 -32.00 -5.63 -8.67 -15.67 -6.33 4.72 -16.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.50 0.00 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