[EXSIMHB] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -10.0%
YoY- -70.38%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 11,235 11,408 12,847 18,654 19,726 26,942 30,972 -15.53%
PBT -39,680 2,677 -1,941 2,079 6,954 -468 4,249 -
Tax -13 3 -3 -8 -12 -18 -17 -4.36%
NP -39,693 2,680 -1,944 2,071 6,942 -486 4,232 -
-
NP to SH -39,693 2,680 -1,941 2,079 7,018 -403 4,151 -
-
Tax Rate - -0.11% - 0.38% 0.17% - 0.40% -
Total Cost 50,928 8,728 14,791 16,583 12,784 27,428 26,740 11.32%
-
Net Worth 69,572 109,420 107,674 112,113 104,452 95,630 98,529 -5.62%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 69,572 109,420 107,674 112,113 104,452 95,630 98,529 -5.62%
NOSH 928,867 928,867 938,750 963,999 916,250 890,416 913,999 0.26%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -353.30% 23.49% -15.13% 11.10% 35.19% -1.80% 13.66% -
ROE -57.05% 2.45% -1.80% 1.85% 6.72% -0.42% 4.21% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.21 1.23 1.37 1.94 2.15 3.03 3.39 -15.76%
EPS -4.27 0.29 -0.21 0.22 0.77 -0.05 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0749 0.1178 0.1147 0.1163 0.114 0.1074 0.1078 -5.88%
Adjusted Per Share Value based on latest NOSH - 963,999
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.36 1.38 1.55 2.26 2.39 3.26 3.75 -15.53%
EPS -4.80 0.32 -0.23 0.25 0.85 -0.05 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0842 0.1324 0.1303 0.1356 0.1264 0.1157 0.1192 -5.62%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.045 0.05 0.045 0.05 0.08 0.09 0.17 -
P/RPS 3.72 4.07 3.29 2.58 3.72 2.97 5.02 -4.86%
P/EPS -1.05 17.33 -21.76 23.18 10.44 -198.85 37.43 -
EY -94.96 5.77 -4.59 4.31 9.57 -0.50 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.42 0.39 0.43 0.70 0.84 1.58 -14.89%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 26/11/12 17/11/11 26/11/10 20/11/09 19/11/08 20/11/07 -
Price 0.07 0.05 0.06 0.07 0.08 0.08 0.19 -
P/RPS 5.79 4.07 4.38 3.62 3.72 2.64 5.61 0.52%
P/EPS -1.64 17.33 -29.02 32.46 10.44 -176.76 41.84 -
EY -61.05 5.77 -3.45 3.08 9.57 -0.57 2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.42 0.52 0.60 0.70 0.74 1.76 -10.07%

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