[EXSIMHB] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -18.75%
YoY- 52.22%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 36,537 57,927 82,780 51,054 60,238 126,933 253,164 -27.56%
PBT -3,083 367,931 6,674 -24,271 -50,756 365 70,406 -
Tax -26 -1,778 1,615 -247 -559 11,728 58,987 -
NP -3,109 366,153 8,289 -24,518 -51,315 12,093 129,393 -
-
NP to SH -3,197 366,126 8,289 -24,518 -51,315 3,190 99,331 -
-
Tax Rate - 0.48% -24.20% - - -3,213.15% -83.78% -
Total Cost 39,646 -308,226 74,491 75,572 111,553 114,840 123,771 -17.27%
-
Net Worth 88,599 102,542 -423,638 -439,745 -365,700 -443,039 -372,866 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 88,599 102,542 -423,638 -439,745 -365,700 -443,039 -372,866 -
NOSH 885,999 932,204 920,952 916,136 795,000 805,526 731,111 3.25%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -8.51% 632.09% 10.01% -48.02% -85.19% 9.53% 51.11% -
ROE -3.61% 357.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 4.12 6.21 8.99 5.57 7.58 15.76 34.63 -29.85%
EPS -0.36 39.28 0.90 -2.68 -6.45 0.40 13.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 -0.46 -0.48 -0.46 -0.55 -0.51 -
Adjusted Per Share Value based on latest NOSH - 916,136
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 4.42 7.01 10.01 6.18 7.29 15.35 30.62 -27.56%
EPS -0.39 44.29 1.00 -2.97 -6.21 0.39 12.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1072 0.124 -0.5125 -0.532 -0.4424 -0.5359 -0.451 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.05 0.07 0.10 0.10 0.10 0.20 0.52 -
P/RPS 1.21 1.13 1.11 1.79 1.32 1.27 1.50 -3.51%
P/EPS -13.86 0.18 11.11 -3.74 -1.55 50.50 3.83 -
EY -7.22 561.08 9.00 -26.76 -64.55 1.98 26.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 29/08/05 16/08/04 22/08/03 28/08/02 23/08/01 - -
Price 0.08 0.05 0.09 0.09 0.06 0.25 0.00 -
P/RPS 1.94 0.80 1.00 1.62 0.79 1.59 0.00 -
P/EPS -22.17 0.13 10.00 -3.36 -0.93 63.13 0.00 -
EY -4.51 785.51 10.00 -29.74 -107.58 1.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.45 0.00 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