[EXSIMHB] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
23-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 90.56%
YoY- -96.79%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 62,244 75,637 99,781 126,933 151,958 163,795 165,035 -47.82%
PBT -44,403 -49,401 -8,531 365 -1,545 7,913 108,085 -
Tax -631 7,355 12,124 11,728 12,122 3,683 25,012 -
NP -45,034 -42,046 3,593 12,093 10,577 11,596 133,097 -
-
NP to SH -45,034 -50,949 -5,310 3,190 1,674 11,596 133,097 -
-
Tax Rate - - - -3,213.15% - -46.54% -23.14% -
Total Cost 107,278 117,683 96,188 114,840 141,381 152,199 31,938 124.45%
-
Net Worth -429,525 -386,099 -519,566 -443,039 -457,181 -396,725 -402,608 4.41%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth -429,525 -386,099 -519,566 -443,039 -457,181 -396,725 -402,608 4.41%
NOSH 933,750 804,373 799,333 805,526 802,072 809,642 805,217 10.38%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin -72.35% -55.59% 3.60% 9.53% 6.96% 7.08% 80.65% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 6.67 9.40 12.48 15.76 18.95 20.23 20.50 -52.72%
EPS -4.82 -6.33 -0.66 0.40 0.21 1.43 16.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.46 -0.48 -0.65 -0.55 -0.57 -0.49 -0.50 -5.41%
Adjusted Per Share Value based on latest NOSH - 805,526
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 6.70 8.14 10.74 13.67 16.36 17.63 17.77 -47.84%
EPS -4.85 -5.49 -0.57 0.34 0.18 1.25 14.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4624 -0.4157 -0.5594 -0.477 -0.4922 -0.4271 -0.4334 4.41%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 0.14 0.20 0.18 0.20 0.17 0.29 0.37 -
P/RPS 2.10 2.13 1.44 1.27 0.90 1.43 1.81 10.42%
P/EPS -2.90 -3.16 -27.10 50.50 81.45 20.25 2.24 -
EY -34.45 -31.67 -3.69 1.98 1.23 4.94 44.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 22/05/02 27/02/02 13/11/01 23/08/01 31/05/01 26/02/01 - -
Price 0.12 0.18 0.20 0.25 0.19 0.25 0.00 -
P/RPS 1.80 1.91 1.60 1.59 1.00 1.24 0.00 -
P/EPS -2.49 -2.84 -30.11 63.13 91.04 17.46 0.00 -
EY -40.19 -35.19 -3.32 1.58 1.10 5.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 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