[EXSIMHB] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 4.5%
YoY- 112.01%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 11,246 14,103 19,405 21,560 28,381 33,182 36,537 -17.81%
PBT 2,991 -2,161 2,313 5,484 2,712 2,551 -3,083 -
Tax 3 -14 0 -9 -18 -22 -26 -
NP 2,994 -2,175 2,313 5,475 2,694 2,529 -3,109 -
-
NP to SH 2,995 -2,154 2,310 5,614 2,648 2,497 -3,197 -
-
Tax Rate -0.10% - 0.00% 0.16% 0.66% 0.86% - -
Total Cost 8,252 16,278 17,092 16,085 25,687 30,653 39,646 -22.99%
-
Net Worth 109,884 103,740 108,280 90,039 109,425 98,833 88,599 3.65%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 109,884 103,740 108,280 90,039 109,425 98,833 88,599 3.65%
NOSH 928,867 898,181 922,321 785,000 997,500 924,545 885,999 0.78%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 26.62% -15.42% 11.92% 25.39% 9.49% 7.62% -8.51% -
ROE 2.73% -2.08% 2.13% 6.24% 2.42% 2.53% -3.61% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.21 1.57 2.10 2.75 2.85 3.59 4.12 -18.45%
EPS 0.32 -0.24 0.25 0.72 0.27 0.27 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1183 0.1155 0.1174 0.1147 0.1097 0.1069 0.10 2.83%
Adjusted Per Share Value based on latest NOSH - 785,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.36 1.71 2.35 2.61 3.43 4.01 4.42 -17.82%
EPS 0.36 -0.26 0.28 0.68 0.32 0.30 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1329 0.1255 0.131 0.1089 0.1324 0.1196 0.1072 3.64%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.05 0.06 0.05 0.10 0.09 0.22 0.05 -
P/RPS 4.13 3.82 2.38 3.64 3.16 6.13 1.21 22.68%
P/EPS 15.51 -25.02 19.96 13.98 33.90 81.46 -13.86 -
EY 6.45 -4.00 5.01 7.15 2.95 1.23 -7.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.43 0.87 0.82 2.06 0.50 -2.86%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 17/08/11 12/08/10 19/08/09 21/08/08 27/08/07 25/08/06 -
Price 0.05 0.05 0.05 0.09 0.09 0.17 0.08 -
P/RPS 4.13 3.18 2.38 3.28 3.16 4.74 1.94 13.40%
P/EPS 15.51 -20.85 19.96 12.58 33.90 62.94 -22.17 -
EY 6.45 -4.80 5.01 7.95 2.95 1.59 -4.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.43 0.78 0.82 1.59 0.80 -10.17%

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