[EXSIMHB] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -19.44%
YoY- 138.45%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 30,972 37,193 45,905 83,711 56,946 56,004 99,781 -17.70%
PBT 4,249 -95 362,460 6,670 -17,089 -51,505 -8,531 -
Tax -17 7 -92 8 -281 -518 12,124 -
NP 4,232 -88 362,368 6,678 -17,370 -52,023 3,593 2.76%
-
NP to SH 4,151 -170 362,326 6,678 -17,370 -52,023 -5,310 -
-
Tax Rate 0.40% - 0.03% -0.12% - - - -
Total Cost 26,740 37,281 -316,463 77,033 74,316 108,027 96,188 -19.20%
-
Net Worth 98,529 92,500 91,878 0 -438,399 -421,973 -519,566 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 98,529 92,500 91,878 0 -438,399 -421,973 -519,566 -
NOSH 913,999 925,000 918,780 920,952 913,333 917,333 799,333 2.25%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.66% -0.24% 789.39% 7.98% -30.50% -92.89% 3.60% -
ROE 4.21% -0.18% 394.36% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3.39 4.02 5.00 9.09 6.23 6.11 12.48 -19.51%
EPS 0.45 -0.02 39.44 0.73 -1.90 -5.67 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1078 0.10 0.10 0.00 -0.48 -0.46 -0.65 -
Adjusted Per Share Value based on latest NOSH - 920,952
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3.75 4.50 5.55 10.13 6.89 6.77 12.07 -17.69%
EPS 0.50 -0.02 43.83 0.81 -2.10 -6.29 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1192 0.1119 0.1111 0.00 -0.5303 -0.5105 -0.6285 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.17 0.07 0.05 0.09 0.09 0.08 0.18 -
P/RPS 5.02 1.74 1.00 0.99 1.44 1.31 1.44 23.12%
P/EPS 37.43 -380.88 0.13 12.41 -4.73 -1.41 -27.10 -
EY 2.67 -0.26 788.71 8.06 -21.13 -70.89 -3.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.70 0.50 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 21/11/06 24/11/05 30/11/04 18/11/03 26/11/02 13/11/01 -
Price 0.19 0.09 0.05 0.09 0.12 0.08 0.20 -
P/RPS 5.61 2.24 1.00 0.99 1.92 1.31 1.60 23.24%
P/EPS 41.84 -489.71 0.13 12.41 -6.31 -1.41 -30.11 -
EY 2.39 -0.20 788.71 8.06 -15.85 -70.89 -3.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.90 0.50 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