[EXSIMHB] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -88.36%
YoY- 107.06%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 83,004 60,811 39,668 21,090 67,483 44,583 24,371 125.52%
PBT 371,043 -2,412 -4,169 364 2,031 -7,051 -8,812 -
Tax -1,134 -1,081 643 -22 906 -183 -66 560.14%
NP 369,909 -3,493 -3,526 342 2,937 -7,234 -8,878 -
-
NP to SH 369,909 -3,493 -3,526 342 2,937 -7,234 -8,878 -
-
Tax Rate 0.31% - - 6.04% -44.61% - - -
Total Cost -286,905 64,304 43,194 20,748 64,546 51,817 33,249 -
-
Net Worth 111,334 -422,836 -426,831 -401,850 -431,518 -445,169 -443,899 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 111,334 -422,836 -426,831 -401,850 -431,518 -445,169 -443,899 -
NOSH 927,787 919,210 927,894 855,000 918,125 927,435 924,791 0.21%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 445.65% -5.74% -8.89% 1.62% 4.35% -16.23% -36.43% -
ROE 332.25% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.95 6.62 4.28 2.47 7.35 4.81 2.64 124.83%
EPS 39.87 -0.38 -0.38 0.04 0.32 -0.78 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 -0.46 -0.46 -0.47 -0.47 -0.48 -0.48 -
Adjusted Per Share Value based on latest NOSH - 855,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.94 6.55 4.27 2.27 7.27 4.80 2.62 125.80%
EPS 39.82 -0.38 -0.38 0.04 0.32 -0.78 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1199 -0.4552 -0.4595 -0.4326 -0.4646 -0.4793 -0.4779 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.10 0.09 0.10 0.09 0.09 0.09 0.10 -
P/RPS 1.12 1.36 2.34 3.65 1.22 1.87 3.79 -55.46%
P/EPS 0.25 -23.68 -26.32 225.00 28.13 -11.54 -10.42 -
EY 398.70 -4.22 -3.80 0.44 3.55 -8.67 -9.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 30/11/04 16/08/04 17/05/04 25/02/04 18/11/03 22/08/03 -
Price 0.09 0.09 0.09 0.07 0.09 0.12 0.09 -
P/RPS 1.01 1.36 2.11 2.84 1.22 2.50 3.42 -55.48%
P/EPS 0.23 -23.68 -23.68 175.00 28.13 -15.38 -9.38 -
EY 443.00 -4.22 -4.22 0.57 3.55 -6.50 -10.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -

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