[EXSIMHB] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1.1%
YoY- 4503.7%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 29,600 35,246 35,216 68,284 74,533 56,651 62,244 -11.64%
PBT 4,160 1,963 -15,345 375,204 7,191 -20,306 -44,403 -
Tax -23 -22 -27 -1,107 935 -340 -631 -42.38%
NP 4,137 1,941 -15,372 374,097 8,126 -20,646 -45,034 -
-
NP to SH 4,064 1,923 -15,479 374,097 8,126 -20,646 -45,034 -
-
Tax Rate 0.55% 1.12% - 0.30% -13.00% - - -
Total Cost 25,463 33,305 50,588 -305,813 66,407 77,297 107,278 -21.29%
-
Net Worth 34,131 101,841 94,785 110,599 -401,850 -447,415 -429,525 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 34,131 101,841 94,785 110,599 -401,850 -447,415 -429,525 -
NOSH 310,000 925,833 947,857 921,666 855,000 932,115 933,750 -16.77%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 13.98% 5.51% -43.65% 547.85% 10.90% -36.44% -72.35% -
ROE 11.91% 1.89% -16.33% 338.24% 0.00% 0.00% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 9.55 3.81 3.72 7.41 8.72 6.08 6.67 6.15%
EPS 1.31 0.21 -1.63 40.59 0.95 -2.21 -4.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.11 0.10 0.12 -0.47 -0.48 -0.46 -
Adjusted Per Share Value based on latest NOSH - 921,666
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 3.19 3.79 3.79 7.35 8.02 6.10 6.70 -11.62%
EPS 0.44 0.21 -1.67 40.27 0.87 -2.22 -4.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0367 0.1096 0.102 0.1191 -0.4326 -0.4817 -0.4624 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.14 0.27 0.04 0.10 0.09 0.08 0.14 -
P/RPS 1.47 7.09 1.08 1.35 1.03 1.32 2.10 -5.76%
P/EPS 10.68 129.99 -2.45 0.25 9.47 -3.61 -2.90 -
EY 9.36 0.77 -40.83 405.89 10.56 -27.69 -34.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 2.45 0.40 0.83 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 28/05/07 23/05/06 17/05/05 17/05/04 21/05/03 22/05/02 -
Price 0.11 0.21 0.05 0.08 0.07 0.10 0.12 -
P/RPS 1.15 5.52 1.35 1.08 0.80 1.65 1.80 -7.18%
P/EPS 8.39 101.11 -3.06 0.20 7.37 -4.51 -2.49 -
EY 11.92 0.99 -32.66 507.36 13.58 -22.15 -40.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.91 0.50 0.67 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