[EXSIMHB] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 37.89%
YoY- 239.04%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 11,065 11,116 11,408 11,246 11,519 12,154 12,847 -9.46%
PBT -40,179 -39,331 2,677 2,991 2,201 1,439 -1,941 652.51%
Tax 6 6 3 3 2 2 -3 -
NP -40,173 -39,325 2,680 2,994 2,203 1,441 -1,944 651.66%
-
NP to SH -40,173 -39,325 2,680 2,995 2,172 1,424 -1,941 652.44%
-
Tax Rate - - -0.11% -0.10% -0.09% -0.14% - -
Total Cost 51,238 50,441 8,728 8,252 9,316 10,713 14,791 128.77%
-
Net Worth 70,501 70,501 109,420 109,884 110,442 108,145 107,674 -24.57%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 70,501 70,501 109,420 109,884 110,442 108,145 107,674 -24.57%
NOSH 928,867 928,867 928,867 928,867 928,867 928,867 938,750 -0.70%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -363.06% -353.77% 23.49% 26.62% 19.12% 11.86% -15.13% -
ROE -56.98% -55.78% 2.45% 2.73% 1.97% 1.32% -1.80% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.19 1.20 1.23 1.21 1.24 1.33 1.37 -8.95%
EPS -4.32 -4.23 0.29 0.32 0.23 0.16 -0.21 649.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.0759 0.1178 0.1183 0.1189 0.1181 0.1147 -24.04%
Adjusted Per Share Value based on latest NOSH - 928,867
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.19 1.20 1.23 1.21 1.24 1.31 1.38 -9.39%
EPS -4.32 -4.23 0.29 0.32 0.23 0.15 -0.21 649.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.0759 0.1178 0.1183 0.1189 0.1164 0.1159 -24.56%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.035 0.05 0.05 0.05 0.07 0.05 0.045 -
P/RPS 2.94 4.18 4.07 4.13 5.64 3.77 3.29 -7.21%
P/EPS -0.81 -1.18 17.33 15.51 29.94 32.15 -21.76 -88.82%
EY -123.57 -84.67 5.77 6.45 3.34 3.11 -4.59 796.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.66 0.42 0.42 0.59 0.42 0.39 11.62%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 26/02/13 26/11/12 24/08/12 24/05/12 23/02/12 17/11/11 -
Price 0.045 0.045 0.05 0.05 0.06 0.06 0.06 -
P/RPS 3.78 3.76 4.07 4.13 4.84 4.52 4.38 -9.34%
P/EPS -1.04 -1.06 17.33 15.51 25.66 38.58 -29.02 -89.10%
EY -96.11 -94.08 5.77 6.45 3.90 2.59 -3.45 817.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.42 0.42 0.50 0.51 0.52 8.77%

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