[EXSIMHB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -19.06%
YoY- 324.47%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 13,243 9,700 5,212 18,707 13,296 9,002 4,946 92.70%
PBT 3,461 4,433 -713 5,912 7,294 8,032 8,191 -43.66%
Tax -14 -3 -3 -2 -8 -5 0 -
NP 3,447 4,430 -716 5,910 7,286 8,027 8,191 -43.81%
-
NP to SH 3,470 4,434 -731 5,908 7,299 8,032 8,189 -43.55%
-
Tax Rate 0.40% 0.07% - 0.03% 0.11% 0.06% 0.00% -
Total Cost 9,796 5,270 5,928 12,797 6,010 975 -3,245 -
-
Net Worth 109,070 108,448 102,157 103,851 105,327 107,124 106,922 1.33%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 109,070 108,448 102,157 103,851 105,327 107,124 106,922 1.33%
NOSH 937,837 923,750 913,750 923,125 923,924 933,953 930,568 0.51%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.03% 45.67% -13.74% 31.59% 54.80% 89.17% 165.61% -
ROE 3.18% 4.09% -0.72% 5.69% 6.93% 7.50% 7.66% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.41 1.05 0.57 2.03 1.44 0.96 0.53 91.88%
EPS 0.37 0.48 -0.08 0.64 0.79 0.86 0.88 -43.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1163 0.1174 0.1118 0.1125 0.114 0.1147 0.1149 0.80%
Adjusted Per Share Value based on latest NOSH - 927,333
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.43 1.04 0.56 2.01 1.43 0.97 0.53 93.69%
EPS 0.37 0.48 -0.08 0.64 0.79 0.86 0.88 -43.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1174 0.1168 0.11 0.1118 0.1134 0.1153 0.1151 1.32%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.05 0.08 0.08 0.08 0.10 0.05 -
P/RPS 3.54 4.76 14.03 3.95 5.56 10.37 9.41 -47.85%
P/EPS 13.51 10.42 -100.00 12.50 10.13 11.63 5.68 78.09%
EY 7.40 9.60 -1.00 8.00 9.88 8.60 17.60 -43.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.72 0.71 0.70 0.87 0.44 -1.51%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 12/08/10 21/05/10 22/02/10 20/11/09 19/08/09 20/05/09 -
Price 0.07 0.05 0.05 0.08 0.08 0.09 0.10 -
P/RPS 4.96 4.76 8.77 3.95 5.56 9.34 18.81 -58.84%
P/EPS 18.92 10.42 -62.50 12.50 10.13 10.47 11.36 40.46%
EY 5.29 9.60 -1.60 8.00 9.88 9.56 8.80 -28.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.43 0.45 0.71 0.70 0.78 0.87 -21.92%

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