[EXSIMHB] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -3.2%
YoY- -62.22%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 37,264 25,432 84,360 56,160 54,112 107,684 155,032 -21.13%
PBT 5,496 17,740 1,456 -19,184 -11,560 -31,552 6,280 -2.19%
Tax -28 -44 -88 -204 -392 31,552 -2,204 -51.67%
NP 5,468 17,696 1,368 -19,388 -11,952 0 4,076 5.01%
-
NP to SH 5,308 17,696 1,368 -19,388 -11,952 -35,612 4,076 4.49%
-
Tax Rate 0.51% 0.25% 6.04% - - - 35.10% -
Total Cost 31,796 7,736 82,992 75,548 66,064 107,684 150,956 -22.85%
-
Net Worth 94,785 110,599 -401,850 -447,415 -429,525 -457,181 -703,109 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 94,785 110,599 -401,850 -447,415 -429,525 -457,181 -703,109 -
NOSH 947,857 921,666 855,000 932,115 933,750 802,072 1,018,999 -1.19%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 14.67% 69.58% 1.62% -34.52% -22.09% 0.00% 2.63% -
ROE 5.60% 16.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 3.93 2.76 9.87 6.03 5.80 13.43 15.21 -20.18%
EPS 0.56 1.92 0.16 -2.08 -1.28 -4.44 0.40 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 -0.47 -0.48 -0.46 -0.57 -0.69 -
Adjusted Per Share Value based on latest NOSH - 932,115
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 4.51 3.08 10.20 6.79 6.55 13.03 18.75 -21.13%
EPS 0.64 2.14 0.17 -2.35 -1.45 -4.31 0.49 4.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1147 0.1338 -0.4861 -0.5412 -0.5196 -0.553 -0.8505 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.04 0.10 0.09 0.08 0.14 0.17 0.84 -
P/RPS 1.02 3.62 0.91 1.33 2.42 1.27 5.52 -24.51%
P/EPS 7.14 5.21 56.25 -3.85 -10.94 -3.83 210.00 -43.06%
EY 14.00 19.20 1.78 -26.00 -9.14 -26.12 0.48 75.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.83 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/05/06 17/05/05 17/05/04 21/05/03 22/05/02 31/05/01 29/05/00 -
Price 0.05 0.08 0.07 0.10 0.12 0.19 0.61 -
P/RPS 1.27 2.90 0.71 1.66 2.07 1.42 4.01 -17.43%
P/EPS 8.93 4.17 43.75 -4.81 -9.38 -4.28 152.50 -37.67%
EY 11.20 24.00 2.29 -20.80 -10.67 -23.37 0.66 60.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.67 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