[EXSIMHB] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
12-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 176.69%
YoY- -58.85%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 11,406 11,246 14,103 19,405 21,560 28,381 33,182 -16.29%
PBT -40,087 2,991 -2,161 2,313 5,484 2,712 2,551 -
Tax 6 3 -14 0 -9 -18 -22 -
NP -40,081 2,994 -2,175 2,313 5,475 2,694 2,529 -
-
NP to SH -40,081 2,995 -2,154 2,310 5,614 2,648 2,497 -
-
Tax Rate - -0.10% - 0.00% 0.16% 0.66% 0.86% -
Total Cost 51,487 8,252 16,278 17,092 16,085 25,687 30,653 9.01%
-
Net Worth 70,686 109,884 103,740 108,280 90,039 109,425 98,833 -5.42%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 70,686 109,884 103,740 108,280 90,039 109,425 98,833 -5.42%
NOSH 928,867 928,867 898,181 922,321 785,000 997,500 924,545 0.07%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -351.40% 26.62% -15.42% 11.92% 25.39% 9.49% 7.62% -
ROE -56.70% 2.73% -2.08% 2.13% 6.24% 2.42% 2.53% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1.23 1.21 1.57 2.10 2.75 2.85 3.59 -16.33%
EPS -4.32 0.32 -0.24 0.25 0.72 0.27 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0761 0.1183 0.1155 0.1174 0.1147 0.1097 0.1069 -5.50%
Adjusted Per Share Value based on latest NOSH - 922,321
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1.38 1.36 1.71 2.35 2.61 3.43 4.01 -16.27%
EPS -4.85 0.36 -0.26 0.28 0.68 0.32 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0855 0.1329 0.1255 0.131 0.1089 0.1324 0.1196 -5.43%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.045 0.05 0.06 0.05 0.10 0.09 0.22 -
P/RPS 3.66 4.13 3.82 2.38 3.64 3.16 6.13 -8.22%
P/EPS -1.04 15.51 -25.02 19.96 13.98 33.90 81.46 -
EY -95.89 6.45 -4.00 5.01 7.15 2.95 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.42 0.52 0.43 0.87 0.82 2.06 -18.79%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 24/08/12 17/08/11 12/08/10 19/08/09 21/08/08 27/08/07 -
Price 0.04 0.05 0.05 0.05 0.09 0.09 0.17 -
P/RPS 3.26 4.13 3.18 2.38 3.28 3.16 4.74 -6.04%
P/EPS -0.93 15.51 -20.85 19.96 12.58 33.90 62.94 -
EY -107.88 6.45 -4.80 5.01 7.95 2.95 1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.43 0.43 0.78 0.82 1.59 -16.71%

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