[EXSIMHB] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1344.53%
YoY- 26316.13%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 10,504 13,044 20,848 19,784 29,024 27,872 37,264 -19.01%
PBT 2,900 -148 -2,852 32,764 152 8,900 5,496 -10.09%
Tax 0 0 -12 0 0 -16 -28 -
NP 2,900 -148 -2,864 32,764 152 8,884 5,468 -10.02%
-
NP to SH 2,900 -92 -2,924 32,756 124 8,888 5,308 -9.57%
-
Tax Rate 0.00% - - 0.00% 0.00% 0.18% 0.51% -
Total Cost 7,604 13,192 23,712 -12,980 28,872 18,988 31,796 -21.19%
-
Net Worth 110,442 106,715 102,157 106,922 34,131 101,841 94,785 2.57%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 110,442 106,715 102,157 106,922 34,131 101,841 94,785 2.57%
NOSH 928,867 919,166 913,750 930,568 310,000 925,833 947,857 -0.33%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 27.61% -1.13% -13.74% 165.61% 0.52% 31.87% 14.67% -
ROE 2.63% -0.09% -2.86% 30.64% 0.36% 8.73% 5.60% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.13 1.42 2.28 2.13 9.36 3.01 3.93 -18.74%
EPS 0.32 0.00 -0.32 3.52 0.04 0.96 0.56 -8.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1189 0.1161 0.1118 0.1149 0.1101 0.11 0.10 2.92%
Adjusted Per Share Value based on latest NOSH - 930,568
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.27 1.58 2.52 2.39 3.51 3.37 4.51 -19.02%
EPS 0.35 -0.01 -0.35 3.96 0.02 1.08 0.64 -9.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1336 0.1291 0.1236 0.1293 0.0413 0.1232 0.1147 2.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.07 0.07 0.08 0.05 0.14 0.27 0.04 -
P/RPS 6.19 4.93 3.51 2.35 1.50 8.97 1.02 35.01%
P/EPS 22.42 -699.37 -25.00 1.42 350.00 28.13 7.14 20.98%
EY 4.46 -0.14 -4.00 70.40 0.29 3.56 14.00 -17.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.72 0.44 1.27 2.45 0.40 6.68%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 23/05/11 21/05/10 20/05/09 26/05/08 28/05/07 23/05/06 -
Price 0.06 0.065 0.05 0.10 0.11 0.21 0.05 -
P/RPS 5.31 4.58 2.19 4.70 1.17 6.98 1.27 26.89%
P/EPS 19.22 -649.41 -15.63 2.84 275.00 21.88 8.93 13.61%
EY 5.20 -0.15 -6.40 35.20 0.36 4.57 11.20 -11.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.45 0.87 1.00 1.91 0.50 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