[EXSIMHB] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -16.19%
YoY- -150.78%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 9,521 10,598 10,440 11,434 17,657 17,728 26,189 -11.21%
PBT 208 -1,140 -674 -2,325 4,614 9,725 -3,432 -
Tax 0 -25 0 -1 -18 -10 0 -
NP 208 -1,165 -674 -2,326 4,596 9,714 -3,432 -
-
NP to SH 208 -1,165 -674 -2,349 4,626 9,732 -3,340 -
-
Tax Rate 0.00% - - - 0.39% 0.10% - -
Total Cost 9,313 11,763 11,114 13,761 13,061 8,013 29,621 -12.72%
-
Net Worth 56,289 69,572 109,420 106,369 109,070 105,327 96,084 -6.09%
Dividend
31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 56,289 69,572 109,420 106,369 109,070 105,327 96,084 -6.09%
NOSH 928,867 928,867 928,867 927,368 937,837 923,923 894,642 0.44%
Ratio Analysis
31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.18% -11.00% -6.46% -20.35% 26.03% 54.80% -13.10% -
ROE 0.37% -1.67% -0.62% -2.21% 4.24% 9.24% -3.48% -
Per Share
31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.03 1.14 1.12 1.23 1.88 1.92 2.93 -11.56%
EPS 0.03 -0.12 -0.07 -0.25 0.49 1.05 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0606 0.0749 0.1178 0.1147 0.1163 0.114 0.1074 -6.50%
Adjusted Per Share Value based on latest NOSH - 938,750
31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.15 1.28 1.26 1.38 2.14 2.14 3.17 -11.23%
EPS 0.03 -0.14 -0.08 -0.28 0.56 1.18 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0681 0.0842 0.1324 0.1287 0.1319 0.1274 0.1162 -6.08%
Price Multiplier on Financial Quarter End Date
31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/17 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.17 0.045 0.05 0.045 0.05 0.08 0.09 -
P/RPS 16.58 3.94 4.45 3.65 2.66 4.17 3.07 21.93%
P/EPS 759.17 -35.87 -68.84 -17.76 10.14 7.59 -24.11 -
EY 0.13 -2.79 -1.45 -5.63 9.87 13.17 -4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 0.60 0.42 0.39 0.43 0.70 0.84 15.25%
Price Multiplier on Announcement Date
31/03/17 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/05/17 20/11/13 26/11/12 17/11/11 26/11/10 20/11/09 19/11/08 -
Price 0.175 0.07 0.05 0.06 0.07 0.08 0.08 -
P/RPS 17.07 6.13 4.45 4.87 3.72 4.17 2.73 24.05%
P/EPS 781.50 -55.80 -68.84 -23.68 14.19 7.59 -21.43 -
EY 0.13 -1.79 -1.45 -4.22 7.05 13.17 -4.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 0.93 0.42 0.52 0.60 0.70 0.74 17.37%

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