[EXSIMHB] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -1130.99%
YoY- 60.28%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 14,446 18,858 14,579 39,668 24,371 29,456 44,855 -17.20%
PBT 3,269 1,830 -7,358 -4,169 -8,812 -2,941 -1,586 -
Tax -9 -12 -57 643 -66 -206 1,586 -
NP 3,260 1,818 -7,415 -3,526 -8,878 -3,147 0 -
-
NP to SH 3,239 1,770 -7,415 -3,526 -8,878 -3,147 -2,781 -
-
Tax Rate 0.28% 0.66% - - - - - -
Total Cost 11,186 17,040 21,994 43,194 33,249 32,603 44,855 -20.65%
-
Net Worth 98,928 93,157 101,956 -426,831 -443,899 -425,770 -437,014 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 98,928 93,157 101,956 -426,831 -443,899 -425,770 -437,014 -
NOSH 925,428 931,578 926,874 927,894 924,791 925,588 794,571 2.57%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 22.57% 9.64% -50.86% -8.89% -36.43% -10.68% 0.00% -
ROE 3.27% 1.90% -7.27% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1.56 2.02 1.57 4.28 2.64 3.18 5.65 -19.29%
EPS 0.35 0.19 -0.80 -0.38 -0.96 -0.34 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.10 0.11 -0.46 -0.48 -0.46 -0.55 -
Adjusted Per Share Value based on latest NOSH - 920,952
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1.56 2.03 1.57 4.27 2.62 3.17 4.83 -17.16%
EPS 0.35 0.19 -0.80 -0.38 -0.96 -0.34 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1065 0.1003 0.1098 -0.4595 -0.4779 -0.4584 -0.4705 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.22 0.05 0.07 0.10 0.10 0.10 0.20 -
P/RPS 14.09 2.47 4.45 2.34 3.79 3.14 3.54 25.87%
P/EPS 62.86 26.32 -8.75 -26.32 -10.42 -29.41 -57.14 -
EY 1.59 3.80 -11.43 -3.80 -9.60 -3.40 -1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 0.50 0.64 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 25/08/06 29/08/05 16/08/04 22/08/03 28/08/02 23/08/01 -
Price 0.17 0.08 0.05 0.09 0.09 0.06 0.25 -
P/RPS 10.89 3.95 3.18 2.11 3.42 1.89 4.43 16.16%
P/EPS 48.57 42.11 -6.25 -23.68 -9.38 -17.65 -71.43 -
EY 2.06 2.38 -16.00 -4.22 -10.67 -5.67 -1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.80 0.45 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