[EXSIMHB] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 87.06%
YoY- 112.42%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 18,973 23,763 29,600 35,246 35,216 68,284 74,533 -20.38%
PBT -2,992 5,239 4,160 1,963 -15,345 375,204 7,191 -
Tax -5 -4 -23 -22 -27 -1,107 935 -
NP -2,997 5,235 4,137 1,941 -15,372 374,097 8,126 -
-
NP to SH -3,012 5,372 4,064 1,923 -15,479 374,097 8,126 -
-
Tax Rate - 0.08% 0.55% 1.12% - 0.30% -13.00% -
Total Cost 21,970 18,528 25,463 33,305 50,588 -305,813 66,407 -16.82%
-
Net Worth 102,157 106,922 34,131 101,841 94,785 110,599 -401,850 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 102,157 106,922 34,131 101,841 94,785 110,599 -401,850 -
NOSH 913,750 930,568 310,000 925,833 947,857 921,666 855,000 1.11%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -15.80% 22.03% 13.98% 5.51% -43.65% 547.85% 10.90% -
ROE -2.95% 5.02% 11.91% 1.89% -16.33% 338.24% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2.08 2.55 9.55 3.81 3.72 7.41 8.72 -21.24%
EPS -0.33 0.58 1.31 0.21 -1.63 40.59 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1118 0.1149 0.1101 0.11 0.10 0.12 -0.47 -
Adjusted Per Share Value based on latest NOSH - 925,833
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2.30 2.87 3.58 4.26 4.26 8.26 9.02 -20.35%
EPS -0.36 0.65 0.49 0.23 -1.87 45.25 0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1236 0.1293 0.0413 0.1232 0.1147 0.1338 -0.4861 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.08 0.05 0.14 0.27 0.04 0.10 0.09 -
P/RPS 3.85 1.96 1.47 7.09 1.08 1.35 1.03 24.56%
P/EPS -24.27 8.66 10.68 129.99 -2.45 0.25 9.47 -
EY -4.12 11.55 9.36 0.77 -40.83 405.89 10.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.44 1.27 2.45 0.40 0.83 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 20/05/09 26/05/08 28/05/07 23/05/06 17/05/05 17/05/04 -
Price 0.05 0.10 0.11 0.21 0.05 0.08 0.07 -
P/RPS 2.41 3.92 1.15 5.52 1.35 1.08 0.80 20.16%
P/EPS -15.17 17.32 8.39 101.11 -3.06 0.20 7.37 -
EY -6.59 5.77 11.92 0.99 -32.66 507.36 13.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.87 1.00 1.91 0.50 0.67 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