[EXSIMHB] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -580.71%
YoY- -160.32%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 8,576 13,243 13,296 19,642 22,013 28,635 23,700 -15.57%
PBT -1,744 3,461 7,294 -2,574 4,241 1,104 -11,053 -26.48%
Tax -1 -14 -8 0 -9 -17 -129 -55.49%
NP -1,745 3,447 7,286 -2,574 4,232 1,087 -11,182 -26.61%
-
NP to SH -1,762 3,470 7,299 -2,505 4,153 1,030 -11,182 -26.49%
-
Tax Rate - 0.40% 0.11% - 0.21% 1.54% - -
Total Cost 10,321 9,796 6,010 22,216 17,781 27,548 34,882 -18.36%
-
Net Worth 106,369 109,070 105,327 96,084 99,487 93,636 93,183 2.22%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 106,369 109,070 105,327 96,084 99,487 93,636 93,183 2.22%
NOSH 927,368 937,837 923,924 894,642 922,888 936,363 931,833 -0.07%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -20.35% 26.03% 54.80% -13.10% 19.23% 3.80% -47.18% -
ROE -1.66% 3.18% 6.93% -2.61% 4.17% 1.10% -12.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 0.92 1.41 1.44 2.20 2.39 3.06 2.54 -15.56%
EPS -0.19 0.37 0.79 -0.28 0.45 0.11 -1.20 -26.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1147 0.1163 0.114 0.1074 0.1078 0.10 0.10 2.31%
Adjusted Per Share Value based on latest NOSH - 890,416
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 0.92 1.43 1.43 2.11 2.37 3.08 2.55 -15.61%
EPS -0.19 0.37 0.79 -0.27 0.45 0.11 -1.20 -26.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1145 0.1174 0.1134 0.1034 0.1071 0.1008 0.1003 2.23%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.045 0.05 0.08 0.09 0.17 0.07 0.05 -
P/RPS 4.87 3.54 5.56 4.10 7.13 2.29 1.97 16.27%
P/EPS -23.68 13.51 10.13 -32.14 37.78 63.64 -4.17 33.55%
EY -4.22 7.40 9.88 -3.11 2.65 1.57 -24.00 -25.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.70 0.84 1.58 0.70 0.50 -4.05%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 26/11/10 20/11/09 19/11/08 20/11/07 21/11/06 24/11/05 -
Price 0.06 0.07 0.08 0.08 0.19 0.09 0.05 -
P/RPS 6.49 4.96 5.56 3.64 7.97 2.94 1.97 21.97%
P/EPS -31.58 18.92 10.13 -28.57 42.22 81.82 -4.17 40.11%
EY -3.17 5.29 9.88 -3.50 2.37 1.22 -24.00 -28.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.70 0.74 1.76 0.90 0.50 0.65%

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