[EXSIMHB] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 118.92%
YoY- 106.97%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Revenue 4,938 9,446 8,560 10,642 10,000 9,412 11,342 -10.48%
PBT 1,366 1,526 -458 28 -402 -2,572 -392 -
Tax 0 0 0 0 0 0 0 -
NP 1,366 1,526 -458 28 -402 -2,572 -392 -
-
NP to SH 1,366 1,526 -458 28 -402 -2,572 -392 -
-
Tax Rate 0.00% 0.00% - 0.00% - - - -
Total Cost 3,572 7,920 9,018 10,614 10,402 11,984 11,734 -14.64%
-
Net Worth 31,024 34,646 47,929 57,218 55,917 58,797 70,686 -10.38%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Net Worth 31,024 34,646 47,929 57,218 55,917 58,797 70,686 -10.38%
NOSH 928,867 928,867 928,867 928,867 928,867 928,867 928,867 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
NP Margin 27.66% 16.15% -5.35% 0.26% -4.02% -27.33% -3.46% -
ROE 4.40% 4.40% -0.96% 0.05% -0.72% -4.37% -0.55% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
RPS 0.53 1.02 0.92 1.15 1.08 1.01 1.22 -10.50%
EPS 0.14 0.16 -0.04 0.00 -0.04 -0.28 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0373 0.0516 0.0616 0.0602 0.0633 0.0761 -10.38%
Adjusted Per Share Value based on latest NOSH - 928,867
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
RPS 0.60 1.14 1.04 1.29 1.21 1.14 1.37 -10.41%
EPS 0.17 0.18 -0.06 0.00 -0.05 -0.31 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0375 0.0419 0.058 0.0692 0.0676 0.0711 0.0855 -10.39%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 30/06/14 28/06/13 -
Price 0.105 0.08 0.09 0.15 0.145 0.115 0.045 -
P/RPS 19.75 7.87 9.77 13.09 13.47 11.35 3.69 25.03%
P/EPS 71.40 48.70 -182.53 4,976.07 -335.04 -41.53 -106.63 -
EY 1.40 2.05 -0.55 0.02 -0.30 -2.41 -0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 2.14 1.74 2.44 2.41 1.82 0.59 24.93%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Date 23/02/21 26/02/20 26/02/19 27/02/18 21/02/17 20/08/14 26/08/13 -
Price 0.09 0.125 0.06 0.145 0.13 0.105 0.04 -
P/RPS 16.93 12.29 6.51 12.66 12.08 10.36 3.28 24.42%
P/EPS 61.20 76.09 -121.69 4,810.20 -300.38 -37.92 -94.78 -
EY 1.63 1.31 -0.82 0.02 -0.33 -2.64 -1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 3.35 1.16 2.35 2.16 1.66 0.53 24.14%

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