[EXSIMHB] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -2.13%
YoY- 4317.01%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 28,381 33,182 36,537 57,927 82,780 51,054 60,238 -11.77%
PBT 2,712 2,551 -3,083 367,931 6,674 -24,271 -50,756 -
Tax -18 -22 -26 -1,778 1,615 -247 -559 -43.56%
NP 2,694 2,529 -3,109 366,153 8,289 -24,518 -51,315 -
-
NP to SH 2,648 2,497 -3,197 366,126 8,289 -24,518 -51,315 -
-
Tax Rate 0.66% 0.86% - 0.48% -24.20% - - -
Total Cost 25,687 30,653 39,646 -308,226 74,491 75,572 111,553 -21.69%
-
Net Worth 109,425 98,833 88,599 102,542 -423,638 -439,745 -365,700 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 109,425 98,833 88,599 102,542 -423,638 -439,745 -365,700 -
NOSH 997,500 924,545 885,999 932,204 920,952 916,136 795,000 3.85%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.49% 7.62% -8.51% 632.09% 10.01% -48.02% -85.19% -
ROE 2.42% 2.53% -3.61% 357.05% 0.00% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 2.85 3.59 4.12 6.21 8.99 5.57 7.58 -15.03%
EPS 0.27 0.27 -0.36 39.28 0.90 -2.68 -6.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1097 0.1069 0.10 0.11 -0.46 -0.48 -0.46 -
Adjusted Per Share Value based on latest NOSH - 932,204
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 3.43 4.01 4.42 7.01 10.01 6.18 7.29 -11.79%
EPS 0.32 0.30 -0.39 44.29 1.00 -2.97 -6.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1324 0.1196 0.1072 0.124 -0.5125 -0.532 -0.4424 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.09 0.22 0.05 0.07 0.10 0.10 0.10 -
P/RPS 3.16 6.13 1.21 1.13 1.11 1.79 1.32 15.64%
P/EPS 33.90 81.46 -13.86 0.18 11.11 -3.74 -1.55 -
EY 2.95 1.23 -7.22 561.08 9.00 -26.76 -64.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 2.06 0.50 0.64 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 21/08/08 27/08/07 25/08/06 29/08/05 16/08/04 22/08/03 28/08/02 -
Price 0.09 0.17 0.08 0.05 0.09 0.09 0.06 -
P/RPS 3.16 4.74 1.94 0.80 1.00 1.62 0.79 25.96%
P/EPS 33.90 62.94 -22.17 0.13 10.00 -3.36 -0.93 -
EY 2.95 1.59 -4.51 785.51 10.00 -29.74 -107.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.59 0.80 0.45 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