[EXSIMHB] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 142.87%
YoY- -70.0%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 19,784 29,024 27,872 37,264 25,432 84,360 56,160 -15.94%
PBT 32,764 152 8,900 5,496 17,740 1,456 -19,184 -
Tax 0 0 -16 -28 -44 -88 -204 -
NP 32,764 152 8,884 5,468 17,696 1,368 -19,388 -
-
NP to SH 32,756 124 8,888 5,308 17,696 1,368 -19,388 -
-
Tax Rate 0.00% 0.00% 0.18% 0.51% 0.25% 6.04% - -
Total Cost -12,980 28,872 18,988 31,796 7,736 82,992 75,548 -
-
Net Worth 106,922 34,131 101,841 94,785 110,599 -401,850 -447,415 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 106,922 34,131 101,841 94,785 110,599 -401,850 -447,415 -
NOSH 930,568 310,000 925,833 947,857 921,666 855,000 932,115 -0.02%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 165.61% 0.52% 31.87% 14.67% 69.58% 1.62% -34.52% -
ROE 30.64% 0.36% 8.73% 5.60% 16.00% 0.00% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 2.13 9.36 3.01 3.93 2.76 9.87 6.03 -15.90%
EPS 3.52 0.04 0.96 0.56 1.92 0.16 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1149 0.1101 0.11 0.10 0.12 -0.47 -0.48 -
Adjusted Per Share Value based on latest NOSH - 947,857
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 2.39 3.51 3.37 4.51 3.08 10.20 6.79 -15.95%
EPS 3.96 0.02 1.08 0.64 2.14 0.17 -2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1293 0.0413 0.1232 0.1147 0.1338 -0.4861 -0.5412 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.05 0.14 0.27 0.04 0.10 0.09 0.08 -
P/RPS 2.35 1.50 8.97 1.02 3.62 0.91 1.33 9.94%
P/EPS 1.42 350.00 28.13 7.14 5.21 56.25 -3.85 -
EY 70.40 0.29 3.56 14.00 19.20 1.78 -26.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.27 2.45 0.40 0.83 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 20/05/09 26/05/08 28/05/07 23/05/06 17/05/05 17/05/04 21/05/03 -
Price 0.10 0.11 0.21 0.05 0.08 0.07 0.10 -
P/RPS 4.70 1.17 6.98 1.27 2.90 0.71 1.66 18.92%
P/EPS 2.84 275.00 21.88 8.93 4.17 43.75 -4.81 -
EY 35.20 0.36 4.57 11.20 24.00 2.29 -20.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.00 1.91 0.50 0.67 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