[EXSIMHB] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -83.5%
YoY- -312.09%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 6,032 5,384 5,258 5,850 6,662 6,520 4,092 29.43%
PBT -3,160 -3,392 -941 -2,268 -1,236 -1,452 -62 1264.85%
Tax 0 0 161 0 0 0 0 -
NP -3,160 -3,392 -780 -2,268 -1,236 -1,452 -62 1264.85%
-
NP to SH -3,160 -3,392 -780 -2,268 -1,236 -1,452 -62 1264.85%
-
Tax Rate - - - - - - - -
Total Cost 9,192 8,776 6,038 8,118 7,898 7,972 4,154 69.56%
-
Net Worth 39,755 40,498 41,334 28,237 29,352 29,537 29,909 20.82%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 39,755 40,498 41,334 28,237 29,352 29,537 29,909 20.82%
NOSH 928,867 928,867 928,867 928,867 928,867 928,867 928,867 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -52.39% -63.00% -14.83% -38.76% -18.55% -22.27% -1.52% -
ROE -7.95% -8.38% -1.89% -8.03% -4.21% -4.92% -0.21% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 0.65 0.58 0.57 0.63 0.72 0.70 0.44 29.61%
EPS -0.34 -0.36 -0.08 -0.24 -0.14 -0.16 -0.01 942.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.0436 0.0445 0.0304 0.0316 0.0318 0.0322 20.82%
Adjusted Per Share Value based on latest NOSH - 928,867
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 0.65 0.58 0.57 0.63 0.72 0.70 0.44 29.61%
EPS -0.34 -0.36 -0.08 -0.24 -0.14 -0.16 -0.01 942.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.0436 0.0445 0.0304 0.0316 0.0318 0.0322 20.82%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.095 0.055 0.075 0.06 0.07 0.06 0.05 -
P/RPS 14.63 9.49 13.25 9.53 9.76 8.55 11.35 18.38%
P/EPS -27.92 -15.06 -89.31 -24.57 -52.61 -38.38 -749.09 -88.77%
EY -3.58 -6.64 -1.12 -4.07 -1.90 -2.61 -0.13 806.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.26 1.69 1.97 2.22 1.89 1.55 26.97%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 30/11/23 25/08/23 26/05/23 22/02/23 22/11/22 22/08/22 -
Price 0.125 0.06 0.05 0.05 0.07 0.085 0.055 -
P/RPS 19.25 10.35 8.83 7.94 9.76 12.11 12.48 33.39%
P/EPS -36.74 -16.43 -59.54 -20.48 -52.61 -54.38 -823.99 -87.35%
EY -2.72 -6.09 -1.68 -4.88 -1.90 -1.84 -0.12 696.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 1.38 1.12 1.64 2.22 2.67 1.71 42.72%

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