[EXSIMHB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -2.16%
YoY- -1949.59%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 9,506 8,626 11,207 11,065 11,519 15,563 18,973 -8.79%
PBT 412 -1,029 -10,311 -40,179 2,201 3,940 -2,992 -
Tax -12 -8 -71 6 2 -13 -5 12.36%
NP 400 -1,037 -10,382 -40,173 2,203 3,927 -2,997 -
-
NP to SH 400 -1,037 -10,382 -40,173 2,172 3,999 -3,012 -
-
Tax Rate 2.91% - - - -0.09% 0.33% - -
Total Cost 9,106 9,663 21,589 51,238 9,316 11,636 21,970 -11.07%
-
Net Worth 57,218 55,824 59,911 70,501 110,442 0 102,157 -7.43%
Dividend
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 57,218 55,824 59,911 70,501 110,442 0 102,157 -7.43%
NOSH 928,867 928,867 928,867 928,867 928,867 805,000 913,750 0.21%
Ratio Analysis
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.21% -12.02% -92.64% -363.06% 19.12% 25.23% -15.80% -
ROE 0.70% -1.86% -17.33% -56.98% 1.97% 0.00% -2.95% -
Per Share
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.02 0.93 1.21 1.19 1.24 1.93 2.08 -9.05%
EPS 0.04 -0.11 -1.12 -4.32 0.23 0.50 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0616 0.0601 0.0645 0.0759 0.1189 0.00 0.1118 -7.63%
Adjusted Per Share Value based on latest NOSH - 928,867
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.02 0.93 1.21 1.19 1.24 1.68 2.04 -8.82%
EPS 0.04 -0.11 -1.12 -4.32 0.23 0.43 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0616 0.0601 0.0645 0.0759 0.1189 0.00 0.11 -7.43%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/09/17 30/09/16 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.15 0.20 0.075 0.035 0.07 0.07 0.08 -
P/RPS 14.66 21.54 6.22 2.94 5.64 3.62 3.85 19.49%
P/EPS 348.33 -179.15 -6.71 -0.81 29.94 14.09 -24.27 -
EY 0.29 -0.56 -14.90 -123.57 3.34 7.10 -4.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 3.33 1.16 0.46 0.59 0.00 0.72 17.65%
Price Multiplier on Announcement Date
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 21/11/17 28/11/16 26/05/14 27/05/13 24/05/12 23/05/11 21/05/10 -
Price 0.15 0.125 0.115 0.045 0.06 0.065 0.05 -
P/RPS 14.66 13.46 9.53 3.78 4.84 3.36 2.41 27.19%
P/EPS 348.33 -111.97 -10.29 -1.04 25.66 13.08 -15.17 -
EY 0.29 -0.89 -9.72 -96.11 3.90 7.64 -6.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.08 1.78 0.59 0.50 0.00 0.45 25.25%

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