[EXSIMHB] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 704.71%
YoY- 108.3%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 18,707 26,073 29,312 37,594 32,258 83,016 67,483 -19.23%
PBT 5,912 -2,914 6,347 1,112 -12,296 371,145 2,031 19.47%
Tax -2 -4 -27 -25 -19 -1,130 906 -
NP 5,910 -2,918 6,320 1,087 -12,315 370,015 2,937 12.34%
-
NP to SH 5,908 -2,786 6,255 1,028 -12,382 370,015 2,937 12.34%
-
Tax Rate 0.03% - 0.43% 2.25% - 0.30% -44.61% -
Total Cost 12,797 28,991 22,992 36,507 44,573 -286,999 64,546 -23.61%
-
Net Worth 104,324 74,573 104,228 56,980 93,000 111,463 -434,621 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 104,324 74,573 104,228 56,980 93,000 111,463 -434,621 -
NOSH 927,333 695,000 946,666 550,000 930,000 928,860 924,727 0.04%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 31.59% -11.19% 21.56% 2.89% -38.18% 445.72% 4.35% -
ROE 5.66% -3.74% 6.00% 1.80% -13.31% 331.96% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.02 3.75 3.10 6.84 3.47 8.94 7.30 -19.25%
EPS 0.64 -0.40 0.66 0.19 -1.33 39.84 0.32 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1125 0.1073 0.1101 0.1036 0.10 0.12 -0.47 -
Adjusted Per Share Value based on latest NOSH - 550,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.26 3.15 3.55 4.55 3.90 10.04 8.16 -19.24%
EPS 0.71 -0.34 0.76 0.12 -1.50 44.76 0.36 11.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1262 0.0902 0.1261 0.0689 0.1125 0.1348 -0.5258 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.08 0.06 0.19 0.09 0.04 0.10 0.09 -
P/RPS 3.97 1.60 6.14 1.32 1.15 1.12 1.23 21.54%
P/EPS 12.56 -14.97 28.76 48.15 -3.00 0.25 28.34 -12.67%
EY 7.96 -6.68 3.48 2.08 -33.28 398.35 3.53 14.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.56 1.73 0.87 0.40 0.83 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 20/02/09 25/02/08 26/02/07 22/02/06 22/02/05 25/02/04 -
Price 0.08 0.06 0.13 0.32 0.06 0.09 0.09 -
P/RPS 3.97 1.60 4.20 4.68 1.73 1.01 1.23 21.54%
P/EPS 12.56 -14.97 19.67 171.21 -4.51 0.23 28.34 -12.67%
EY 7.96 -6.68 5.08 0.58 -22.19 442.62 3.53 14.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.56 1.18 3.09 0.60 0.75 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