[EXSIMHB] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 0.94%
YoY- 51.71%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 22,013 28,635 23,700 60,811 44,583 43,776 63,409 -16.15%
PBT 4,241 1,104 -11,053 -2,412 -7,051 -8,362 -6,258 -
Tax -9 -17 -129 -1,081 -183 -289 -1,319 -56.43%
NP 4,232 1,087 -11,182 -3,493 -7,234 -8,651 -7,577 -
-
NP to SH 4,153 1,030 -11,182 -3,493 -7,234 -8,651 -7,577 -
-
Tax Rate 0.21% 1.54% - - - - - -
Total Cost 17,781 27,548 34,882 64,304 51,817 52,427 70,986 -20.59%
-
Net Worth 99,487 93,636 93,183 -422,836 -445,169 -423,346 -518,426 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 99,487 93,636 93,183 -422,836 -445,169 -423,346 -518,426 -
NOSH 922,888 936,363 931,833 919,210 927,435 920,319 797,578 2.46%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 19.23% 3.80% -47.18% -5.74% -16.23% -19.76% -11.95% -
ROE 4.17% 1.10% -12.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 2.39 3.06 2.54 6.62 4.81 4.76 7.95 -18.14%
EPS 0.45 0.11 -1.20 -0.38 -0.78 -0.94 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1078 0.10 0.10 -0.46 -0.48 -0.46 -0.65 -
Adjusted Per Share Value based on latest NOSH - 920,952
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 2.66 3.46 2.87 7.36 5.39 5.30 7.67 -16.17%
EPS 0.50 0.12 -1.35 -0.42 -0.88 -1.05 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 0.1133 0.1127 -0.5115 -0.5385 -0.5121 -0.6271 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.17 0.07 0.05 0.09 0.09 0.08 0.18 -
P/RPS 7.13 2.29 1.97 1.36 1.87 1.68 2.26 21.09%
P/EPS 37.78 63.64 -4.17 -23.68 -11.54 -8.51 -18.95 -
EY 2.65 1.57 -24.00 -4.22 -8.67 -11.75 -5.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.70 0.50 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 21/11/06 24/11/05 30/11/04 18/11/03 26/11/02 13/11/01 -
Price 0.19 0.09 0.05 0.09 0.12 0.08 0.20 -
P/RPS 7.97 2.94 1.97 1.36 2.50 1.68 2.52 21.14%
P/EPS 42.22 81.82 -4.17 -23.68 -15.38 -8.51 -21.05 -
EY 2.37 1.22 -24.00 -4.22 -6.50 -11.75 -4.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.90 0.50 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