[EXSIMHB] QoQ Cumulative Quarter Result on 30-Jun-2023 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 54.14%
YoY- -1158.06%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 4,190 3,016 1,346 5,258 4,388 3,331 1,630 87.54%
PBT -3,011 -1,580 -848 -941 -1,701 -618 -363 309.23%
Tax 0 0 0 161 0 0 0 -
NP -3,011 -1,580 -848 -780 -1,701 -618 -363 309.23%
-
NP to SH -3,011 -1,580 -848 -780 -1,701 -618 -363 309.23%
-
Tax Rate - - - - - - - -
Total Cost 7,201 4,596 2,194 6,038 6,089 3,949 1,993 135.27%
-
Net Worth 38,362 39,755 40,498 41,334 28,237 29,352 29,537 19.02%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 38,362 39,755 40,498 41,334 28,237 29,352 29,537 19.02%
NOSH 928,867 928,867 928,867 928,867 928,867 928,867 928,867 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -71.86% -52.39% -63.00% -14.83% -38.76% -18.55% -22.27% -
ROE -7.85% -3.97% -2.09% -1.89% -6.02% -2.11% -1.23% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 0.45 0.32 0.14 0.57 0.47 0.36 0.18 84.09%
EPS -0.32 -0.17 -0.09 -0.08 -0.18 -0.07 -0.04 299.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0413 0.0428 0.0436 0.0445 0.0304 0.0316 0.0318 19.01%
Adjusted Per Share Value based on latest NOSH - 928,867
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 0.45 0.32 0.14 0.57 0.47 0.36 0.18 84.09%
EPS -0.32 -0.17 -0.09 -0.08 -0.18 -0.07 -0.04 299.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0413 0.0428 0.0436 0.0445 0.0304 0.0316 0.0318 19.01%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.185 0.095 0.055 0.075 0.06 0.07 0.06 -
P/RPS 41.01 29.26 37.96 13.25 12.70 19.52 34.19 12.87%
P/EPS -57.07 -55.85 -60.24 -89.31 -32.76 -105.21 -153.53 -48.27%
EY -1.75 -1.79 -1.66 -1.12 -3.05 -0.95 -0.65 93.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.48 2.22 1.26 1.69 1.97 2.22 1.89 77.68%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 21/05/24 21/02/24 30/11/23 25/08/23 26/05/23 22/02/23 22/11/22 -
Price 0.41 0.125 0.06 0.05 0.05 0.07 0.085 -
P/RPS 90.89 38.50 41.41 8.83 10.58 19.52 48.44 52.06%
P/EPS -126.48 -73.49 -65.72 -59.54 -27.30 -105.21 -217.50 -30.30%
EY -0.79 -1.36 -1.52 -1.68 -3.66 -0.95 -0.46 43.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.93 2.92 1.38 1.12 1.64 2.22 2.67 139.85%

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