[EXSIMHB] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
13-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -266.46%
YoY- -103.99%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 60,238 62,244 75,637 99,781 126,933 151,958 163,795 -48.76%
PBT -50,756 -44,403 -49,401 -8,531 365 -1,545 7,913 -
Tax -559 -631 7,355 12,124 11,728 12,122 3,683 -
NP -51,315 -45,034 -42,046 3,593 12,093 10,577 11,596 -
-
NP to SH -51,315 -45,034 -50,949 -5,310 3,190 1,674 11,596 -
-
Tax Rate - - - - -3,213.15% - -46.54% -
Total Cost 111,553 107,278 117,683 96,188 114,840 141,381 152,199 -18.75%
-
Net Worth -365,700 -429,525 -386,099 -519,566 -443,039 -457,181 -396,725 -5.29%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth -365,700 -429,525 -386,099 -519,566 -443,039 -457,181 -396,725 -5.29%
NOSH 795,000 933,750 804,373 799,333 805,526 802,072 809,642 -1.21%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -85.19% -72.35% -55.59% 3.60% 9.53% 6.96% 7.08% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 7.58 6.67 9.40 12.48 15.76 18.95 20.23 -48.11%
EPS -6.45 -4.82 -6.33 -0.66 0.40 0.21 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.46 -0.46 -0.48 -0.65 -0.55 -0.57 -0.49 -4.13%
Adjusted Per Share Value based on latest NOSH - 799,333
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 6.49 6.70 8.14 10.74 13.67 16.36 17.63 -48.72%
EPS -5.52 -4.85 -5.49 -0.57 0.34 0.18 1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3937 -0.4624 -0.4157 -0.5594 -0.477 -0.4922 -0.4271 -5.29%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.10 0.14 0.20 0.18 0.20 0.17 0.29 -
P/RPS 1.32 2.10 2.13 1.44 1.27 0.90 1.43 -5.21%
P/EPS -1.55 -2.90 -3.16 -27.10 50.50 81.45 20.25 -
EY -64.55 -34.45 -31.67 -3.69 1.98 1.23 4.94 -
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
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 22/05/02 27/02/02 13/11/01 23/08/01 31/05/01 26/02/01 -
Price 0.06 0.12 0.18 0.20 0.25 0.19 0.25 -
P/RPS 0.79 1.80 1.91 1.60 1.59 1.00 1.24 -26.02%
P/EPS -0.93 -2.49 -2.84 -30.11 63.13 91.04 17.46 -
EY -107.58 -40.19 -35.19 -3.32 1.58 1.10 5.73 -
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