[EXSIMHB] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -10.03%
YoY- 71.5%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 8,048 9,583 8,765 10,640 11,406 11,246 14,103 -7.19%
PBT -1,533 336 -1,198 -11,352 -40,087 2,991 -2,161 -4.46%
Tax -15 -12 -8 -71 6 3 -14 0.92%
NP -1,548 324 -1,206 -11,423 -40,081 2,994 -2,175 -4.42%
-
NP to SH -1,548 324 -1,206 -11,423 -40,081 2,995 -2,154 -4.30%
-
Tax Rate - 3.57% - - - -0.10% - -
Total Cost 9,596 9,259 9,971 22,063 51,487 8,252 16,278 -6.79%
-
Net Worth 47,929 57,218 55,917 58,797 70,686 109,884 103,740 -9.77%
Dividend
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 47,929 57,218 55,917 58,797 70,686 109,884 103,740 -9.77%
NOSH 928,867 928,867 928,867 928,867 928,867 928,867 898,181 0.44%
Ratio Analysis
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -19.23% 3.38% -13.76% -107.36% -351.40% 26.62% -15.42% -
ROE -3.23% 0.57% -2.16% -19.43% -56.70% 2.73% -2.08% -
Per Share
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.87 1.03 0.94 1.15 1.23 1.21 1.57 -7.56%
EPS -0.17 0.03 -0.13 -1.23 -4.32 0.32 -0.24 -4.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0516 0.0616 0.0602 0.0633 0.0761 0.1183 0.1155 -10.17%
Adjusted Per Share Value based on latest NOSH - 928,867
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.97 1.16 1.06 1.29 1.38 1.36 1.71 -7.27%
EPS -0.19 0.04 -0.15 -1.38 -4.85 0.36 -0.26 -4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.058 0.0692 0.0676 0.0711 0.0855 0.1329 0.1255 -9.76%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 31/12/18 29/12/17 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.09 0.15 0.145 0.115 0.045 0.05 0.06 -
P/RPS 10.39 14.54 15.37 10.04 3.66 4.13 3.82 14.25%
P/EPS -54.00 430.03 -111.68 -9.35 -1.04 15.51 -25.02 10.78%
EY -1.85 0.23 -0.90 -10.69 -95.89 6.45 -4.00 -9.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.44 2.41 1.82 0.59 0.42 0.52 17.44%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/02/19 27/02/18 21/02/17 20/08/14 26/08/13 24/08/12 17/08/11 -
Price 0.06 0.145 0.13 0.105 0.04 0.05 0.05 -
P/RPS 6.92 14.05 13.78 9.17 3.26 4.13 3.18 10.90%
P/EPS -36.00 415.70 -100.13 -8.54 -0.93 15.51 -20.85 7.54%
EY -2.78 0.24 -1.00 -11.71 -107.88 6.45 -4.80 -7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 2.35 2.16 1.66 0.53 0.42 0.43 14.12%

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