[EXSIMHB] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -693.55%
YoY- -111.36%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 19,784 25,905 26,189 27,028 29,024 29,312 29,350 -23.10%
PBT 32,764 -2,759 -3,432 -732 152 6,347 5,654 222.27%
Tax 0 -4 0 0 0 -27 -12 -
NP 32,764 -2,763 -3,432 -732 152 6,320 5,642 222.73%
-
NP to SH 32,756 -2,632 -3,340 -736 124 6,255 5,537 226.74%
-
Tax Rate 0.00% - - - 0.00% 0.43% 0.21% -
Total Cost -12,980 28,668 29,621 27,760 28,872 22,992 23,708 -
-
Net Worth 106,922 97,384 96,084 100,924 34,131 102,520 99,487 4.91%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 106,922 97,384 96,084 100,924 34,131 102,520 99,487 4.91%
NOSH 930,568 907,586 894,642 920,000 310,000 931,159 922,888 0.55%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 165.61% -10.67% -13.10% -2.71% 0.52% 21.56% 19.23% -
ROE 30.64% -2.70% -3.48% -0.73% 0.36% 6.10% 5.57% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2.13 2.85 2.93 2.94 9.36 3.15 3.18 -23.42%
EPS 3.52 -0.29 -0.37 -0.08 0.04 0.67 0.60 224.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1149 0.1073 0.1074 0.1097 0.1101 0.1101 0.1078 4.33%
Adjusted Per Share Value based on latest NOSH - 997,500
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2.13 2.79 2.82 2.91 3.12 3.16 3.16 -23.10%
EPS 3.53 -0.28 -0.36 -0.08 0.01 0.67 0.60 225.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1151 0.1048 0.1034 0.1087 0.0367 0.1104 0.1071 4.91%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.05 0.06 0.09 0.09 0.14 0.19 0.17 -
P/RPS 2.35 2.10 3.07 3.06 1.50 6.04 5.35 -42.18%
P/EPS 1.42 -20.69 -24.11 -112.50 350.00 28.28 28.33 -86.38%
EY 70.40 -4.83 -4.15 -0.89 0.29 3.54 3.53 634.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.56 0.84 0.82 1.27 1.73 1.58 -57.32%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 20/02/09 19/11/08 21/08/08 26/05/08 25/02/08 20/11/07 -
Price 0.10 0.06 0.08 0.09 0.11 0.13 0.19 -
P/RPS 4.70 2.10 2.73 3.06 1.17 4.13 5.97 -14.72%
P/EPS 2.84 -20.69 -21.43 -112.50 275.00 19.35 31.67 -79.93%
EY 35.20 -4.83 -4.67 -0.89 0.36 5.17 3.16 398.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.56 0.74 0.82 1.00 1.18 1.76 -37.45%

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