[EXSIMHB] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 29.5%
YoY- -521.62%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 8,015 8,286 8,560 7,812 9,089 9,877 10,642 -17.26%
PBT -1,282 -877 -458 -920 -1,290 -560 28 -
Tax -31 -6 0 0 -15 0 0 -
NP -1,313 -884 -458 -920 -1,305 -560 28 -
-
NP to SH -1,313 -884 -458 -920 -1,305 -560 28 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 9,328 9,170 9,018 8,732 10,394 10,437 10,614 -8.27%
-
Net Worth 35,018 46,350 47,929 58,879 56,567 56,753 57,218 -27.98%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 35,018 46,350 47,929 58,879 56,567 56,753 57,218 -27.98%
NOSH 928,867 928,867 928,867 1,150,000 928,867 928,867 928,867 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -16.38% -10.67% -5.35% -11.78% -14.36% -5.67% 0.26% -
ROE -3.75% -1.91% -0.96% -1.56% -2.31% -0.99% 0.05% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.86 0.89 0.92 0.68 0.98 1.06 1.15 -17.65%
EPS -0.14 -0.09 -0.04 -0.08 -0.14 -0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0377 0.0499 0.0516 0.0512 0.0609 0.0611 0.0616 -27.98%
Adjusted Per Share Value based on latest NOSH - 928,867
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.86 0.89 0.92 0.84 0.98 1.06 1.15 -17.65%
EPS -0.14 -0.09 -0.04 -0.10 -0.14 -0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0377 0.0499 0.0516 0.0634 0.0609 0.0611 0.0616 -27.98%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.08 0.04 0.09 0.105 0.125 0.14 0.15 -
P/RPS 9.27 4.48 9.77 15.46 12.77 13.17 13.09 -20.60%
P/EPS -56.60 -42.03 -182.53 -131.25 -88.97 -232.22 4,976.07 -
EY -1.77 -2.38 -0.55 -0.76 -1.12 -0.43 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 0.80 1.74 2.05 2.05 2.29 2.44 -8.96%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 23/05/19 26/02/19 21/11/18 28/08/18 22/05/18 27/02/18 -
Price 0.06 0.06 0.06 0.095 0.11 0.145 0.145 -
P/RPS 6.95 6.73 6.51 13.98 11.24 13.64 12.66 -33.02%
P/EPS -42.45 -63.05 -121.69 -118.75 -78.30 -240.51 4,810.20 -
EY -2.36 -1.59 -0.82 -0.84 -1.28 -0.42 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.20 1.16 1.86 1.81 2.37 2.35 -22.98%

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