[EXSIMHB] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -88.36%
YoY- 107.06%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 6,968 9,316 6,358 21,090 14,040 13,528 26,921 -20.16%
PBT 2,225 1,374 4,435 364 -4,796 -2,890 -7,888 -
Tax -4 -7 -11 -22 -51 -98 7,888 -
NP 2,221 1,367 4,424 342 -4,847 -2,988 0 -
-
NP to SH 2,222 1,327 4,424 342 -4,847 -2,988 -8,903 -
-
Tax Rate 0.18% 0.51% 0.25% 6.04% - - - -
Total Cost 4,747 7,949 1,934 20,748 18,887 16,516 26,921 -25.10%
-
Net Worth 101,841 94,785 110,599 -401,850 -447,415 -429,525 -457,181 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 101,841 94,785 110,599 -401,850 -447,415 -429,525 -457,181 -
NOSH 925,833 947,857 921,666 855,000 932,115 933,750 802,072 2.41%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 31.87% 14.67% 69.58% 1.62% -34.52% -22.09% 0.00% -
ROE 2.18% 1.40% 4.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 0.75 0.98 0.69 2.47 1.51 1.45 3.36 -22.10%
EPS 0.24 0.14 0.48 0.04 -0.52 -0.32 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.12 -0.47 -0.48 -0.46 -0.57 -
Adjusted Per Share Value based on latest NOSH - 855,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 0.84 1.13 0.77 2.55 1.70 1.64 3.26 -20.22%
EPS 0.27 0.16 0.54 0.04 -0.59 -0.36 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1232 0.1147 0.1338 -0.4861 -0.5412 -0.5196 -0.553 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.27 0.04 0.10 0.09 0.08 0.14 0.17 -
P/RPS 35.87 4.07 14.50 3.65 5.31 9.66 5.06 38.57%
P/EPS 112.50 28.57 20.83 225.00 -15.38 -43.75 -15.32 -
EY 0.89 3.50 4.80 0.44 -6.50 -2.29 -6.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 0.40 0.83 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 23/05/06 17/05/05 17/05/04 21/05/03 22/05/02 31/05/01 -
Price 0.21 0.05 0.08 0.07 0.10 0.12 0.19 -
P/RPS 27.90 5.09 11.60 2.84 6.64 8.28 5.66 30.44%
P/EPS 87.50 35.71 16.67 175.00 -19.23 -37.50 -17.12 -
EY 1.14 2.80 6.00 0.57 -5.20 -2.67 -5.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 0.50 0.67 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