[EXSIMHB] YoY 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- -54.23%
YoY- 129.57%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 4,488 4,056 6,259 7,478 9,542 8,221 18,578 -21.07%
PBT 5,146 -159 -404 1,044 456 -11,793 -4,533 -
Tax 0 -5 0 -5 -5 -46 665 -
NP 5,146 -164 -404 1,039 451 -11,839 -3,868 -
-
NP to SH 5,165 -157 -399 1,017 443 -11,839 -3,868 -
-
Tax Rate 0.00% - - 0.48% 1.10% - - -
Total Cost -658 4,220 6,663 6,439 9,091 20,060 22,446 -
-
Net Worth 108,280 90,039 109,425 98,833 88,599 102,542 -423,638 -
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 108,280 90,039 109,425 98,833 88,599 102,542 -423,638 -
NOSH 922,321 785,000 997,500 924,545 885,999 932,204 920,952 0.02%
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 114.66% -4.04% -6.45% 13.89% 4.73% -144.01% -20.82% -
ROE 4.77% -0.17% -0.36% 1.03% 0.50% -11.55% 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 0.49 0.52 0.63 0.81 1.08 0.88 2.02 -21.01%
EPS 0.56 -0.02 -0.04 0.11 0.05 -1.27 -0.42 -
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 0.48 0.44 0.67 0.81 1.03 0.89 2.00 -21.15%
EPS 0.56 -0.02 -0.04 0.11 0.05 -1.27 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1166 0.0969 0.1178 0.1064 0.0954 0.1104 -0.4561 -
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 10.28 19.35 14.34 27.20 4.64 7.94 4.96 12.90%
P/EPS 8.93 -500.00 -225.00 200.00 100.00 -5.51 -23.81 -
EY 11.20 -0.20 -0.44 0.50 1.00 -18.14 -4.20 -
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 10.28 17.42 14.34 21.02 7.43 5.67 4.46 14.92%
P/EPS 8.93 -450.00 -225.00 154.55 160.00 -3.94 -21.43 -
EY 11.20 -0.22 -0.44 0.65 0.63 -25.40 -4.67 -
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