[EXSIMHB] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -366.88%
YoY- 65.7%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,449 2,287 3,543 4,294 6,128 7,567 9,777 -20.58%
PBT -1,066 -752 -972 -738 -2,208 972 -726 6.60%
Tax 0 0 -11 -3 0 0 -5 -
NP -1,066 -752 -983 -741 -2,208 972 -731 6.48%
-
NP to SH -1,066 -751 -964 -733 -2,137 914 -740 6.26%
-
Tax Rate - - - - - 0.00% - -
Total Cost 3,515 3,039 4,526 5,035 8,336 6,595 10,508 -16.66%
-
Net Worth 109,420 107,674 112,113 104,452 95,630 98,529 92,500 2.83%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 109,420 107,674 112,113 104,452 95,630 98,529 92,500 2.83%
NOSH 928,867 938,750 963,999 916,250 890,416 913,999 925,000 0.06%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -43.53% -32.88% -27.74% -17.26% -36.03% 12.85% -7.48% -
ROE -0.97% -0.70% -0.86% -0.70% -2.23% 0.93% -0.80% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.26 0.24 0.37 0.47 0.69 0.83 1.06 -20.86%
EPS -0.11 -0.08 -0.10 -0.08 -0.24 0.10 -0.08 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1178 0.1147 0.1163 0.114 0.1074 0.1078 0.10 2.76%
Adjusted Per Share Value based on latest NOSH - 916,250
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.26 0.25 0.38 0.46 0.66 0.81 1.05 -20.73%
EPS -0.11 -0.08 -0.10 -0.08 -0.23 0.10 -0.08 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1178 0.1159 0.1207 0.1125 0.103 0.1061 0.0996 2.83%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.05 0.045 0.05 0.08 0.09 0.17 0.07 -
P/RPS 18.96 18.47 13.60 17.07 13.08 20.53 6.62 19.14%
P/EPS -43.57 -56.25 -50.00 -100.00 -37.50 170.00 -87.50 -10.96%
EY -2.30 -1.78 -2.00 -1.00 -2.67 0.59 -1.14 12.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.43 0.70 0.84 1.58 0.70 -8.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 17/11/11 26/11/10 20/11/09 19/11/08 20/11/07 21/11/06 -
Price 0.05 0.06 0.07 0.08 0.08 0.19 0.09 -
P/RPS 18.96 24.63 19.05 17.07 11.62 22.95 8.51 14.26%
P/EPS -43.57 -75.00 -70.00 -100.00 -33.33 190.00 -112.50 -14.61%
EY -2.30 -1.33 -1.43 -1.00 -3.00 0.53 -0.89 17.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.60 0.70 0.74 1.76 0.90 -11.91%

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