[EXSIMHB] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 45.77%
YoY- 82.99%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 9,700 9,002 13,514 14,446 18,858 14,579 39,668 -20.91%
PBT 4,433 8,032 -366 3,269 1,830 -7,358 -4,169 -
Tax -3 -5 0 -9 -12 -57 643 -
NP 4,430 8,027 -366 3,260 1,818 -7,415 -3,526 -
-
NP to SH 4,434 8,032 -368 3,239 1,770 -7,415 -3,526 -
-
Tax Rate 0.07% 0.06% - 0.28% 0.66% - - -
Total Cost 5,270 975 13,880 11,186 17,040 21,994 43,194 -29.56%
-
Net Worth 108,448 107,124 100,924 98,928 93,157 101,956 -426,831 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 108,448 107,124 100,924 98,928 93,157 101,956 -426,831 -
NOSH 923,750 933,953 920,000 925,428 931,578 926,874 927,894 -0.07%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 45.67% 89.17% -2.71% 22.57% 9.64% -50.86% -8.89% -
ROE 4.09% 7.50% -0.36% 3.27% 1.90% -7.27% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1.05 0.96 1.47 1.56 2.02 1.57 4.28 -20.87%
EPS 0.48 0.86 -0.04 0.35 0.19 -0.80 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1174 0.1147 0.1097 0.1069 0.10 0.11 -0.46 -
Adjusted Per Share Value based on latest NOSH - 924,545
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1.17 1.09 1.63 1.75 2.28 1.76 4.80 -20.95%
EPS 0.54 0.97 -0.04 0.39 0.21 -0.90 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1312 0.1296 0.1221 0.1197 0.1127 0.1233 -0.5163 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.05 0.10 0.09 0.22 0.05 0.07 0.10 -
P/RPS 4.76 10.37 6.13 14.09 2.47 4.45 2.34 12.55%
P/EPS 10.42 11.63 -225.00 62.86 26.32 -8.75 -26.32 -
EY 9.60 8.60 -0.44 1.59 3.80 -11.43 -3.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.87 0.82 2.06 0.50 0.64 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 12/08/10 19/08/09 21/08/08 27/08/07 25/08/06 29/08/05 16/08/04 -
Price 0.05 0.09 0.09 0.17 0.08 0.05 0.09 -
P/RPS 4.76 9.34 6.13 10.89 3.95 3.18 2.11 14.51%
P/EPS 10.42 10.47 -225.00 48.57 42.11 -6.25 -23.68 -
EY 9.60 9.56 -0.44 2.06 2.38 -16.00 -4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.78 0.82 1.59 0.80 0.45 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