[EXSIMHB] YoY TTM Result on 31-Dec-2001 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -859.49%
YoY- -539.37%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 83,016 67,483 56,139 75,637 163,795 171,447 0.76%
PBT 371,145 2,031 -18,400 -49,401 7,913 64,444 -1.82%
Tax -1,130 906 -387 7,355 3,683 59,324 -
NP 370,015 2,937 -18,787 -42,046 11,596 123,768 -1.14%
-
NP to SH 370,015 2,937 -18,787 -50,949 11,596 93,706 -1.43%
-
Tax Rate 0.30% -44.61% - - -46.54% -92.06% -
Total Cost -286,999 64,546 74,926 117,683 152,199 47,679 -
-
Net Worth 111,463 -434,621 -424,988 -386,099 -396,725 -162,944 -
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 111,463 -434,621 -424,988 -386,099 -396,725 -162,944 -
NOSH 928,860 924,727 923,888 804,373 809,642 232,777 -1.44%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 445.72% 4.35% -33.47% -55.59% 7.08% 72.19% -
ROE 331.96% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 8.94 7.30 6.08 9.40 20.23 73.65 2.24%
EPS 39.84 0.32 -2.03 -6.33 1.43 40.26 0.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 -0.47 -0.46 -0.48 -0.49 -0.70 -
Adjusted Per Share Value based on latest NOSH - 804,373
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 8.94 7.27 6.04 8.14 17.63 18.46 0.76%
EPS 39.84 0.32 -2.02 -5.49 1.25 10.09 -1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 -0.4679 -0.4575 -0.4157 -0.4271 -0.1754 -
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.10 0.09 0.07 0.20 0.29 0.00 -
P/RPS 1.12 1.23 1.15 2.13 1.43 0.00 -100.00%
P/EPS 0.25 28.34 -3.44 -3.16 20.25 0.00 -100.00%
EY 398.35 3.53 -29.05 -31.67 4.94 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/05 25/02/04 21/02/03 27/02/02 26/02/01 - -
Price 0.09 0.09 0.08 0.18 0.25 0.00 -
P/RPS 1.01 1.23 1.32 1.91 1.24 0.00 -100.00%
P/EPS 0.23 28.34 -3.93 -2.84 17.46 0.00 -100.00%
EY 442.62 3.53 -25.42 -35.19 5.73 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.00 0.00 0.00 0.00 -100.00%

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