[EXSIMHB] YoY Cumulative Quarter Result on 30-Jun-2015

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 30/09/14 31/12/14 CAGR
Revenue 10,875 8,866 6,120 0 6,542 0 -
PBT -323 82 -214 0 -1,941 0 -
Tax 0 0 0 0 0 0 -
NP -323 82 -214 0 -1,941 0 -
-
NP to SH -323 82 -214 0 -1,941 0 -
-
Tax Rate - 0.00% - - - - -
Total Cost 11,198 8,784 6,334 0 8,483 0 -
-
Net Worth 65,784 56,846 56,846 43,829 58,147 57,125 11.95%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 30/09/14 31/12/14 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 30/09/14 31/12/14 CAGR
Net Worth 65,784 56,846 56,846 43,829 58,147 57,125 11.95%
NOSH 1,076,666 928,867 928,867 715,000 928,867 928,867 12.54%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 30/09/14 31/12/14 CAGR
NP Margin -2.97% 0.92% -3.50% 0.00% -29.67% 0.00% -
ROE -0.49% 0.14% -0.38% 0.00% -3.34% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 30/09/14 31/12/14 CAGR
RPS 1.01 0.95 0.66 0.00 0.70 0.00 -
EPS -0.03 0.01 -0.02 0.00 -0.21 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0611 0.0612 0.0612 0.0613 0.0626 0.0615 -0.52%
Adjusted Per Share Value based on latest NOSH - 928,867
31/03/16 31/12/15 30/09/15 30/06/15 30/09/14 31/12/14 CAGR
RPS 1.32 1.07 0.74 0.00 0.79 0.00 -
EPS -0.04 0.01 -0.03 0.00 -0.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0796 0.0688 0.0688 0.053 0.0703 0.0691 11.98%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 30/09/14 31/12/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 30/09/14 31/12/14 -
Price 0.295 0.305 0.27 0.26 0.14 0.485 -
P/RPS 29.21 31.95 40.98 0.00 19.88 0.00 -
P/EPS -983.33 3,454.93 -1,171.94 0.00 -67.00 0.00 -
EY -0.10 0.03 -0.09 0.00 -1.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.83 4.98 4.41 4.24 2.24 7.89 -32.48%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 30/09/14 31/12/14 CAGR
Date 25/05/16 16/02/16 19/11/15 20/08/15 17/11/14 17/02/15 -
Price 0.29 0.31 0.305 0.225 0.11 0.365 -
P/RPS 28.71 32.48 46.29 0.00 15.62 0.00 -
P/EPS -966.67 3,511.57 -1,323.85 0.00 -52.64 0.00 -
EY -0.10 0.03 -0.08 0.00 -1.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.75 5.07 4.98 3.67 1.76 5.93 -16.27%

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