[EXSIMHB] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.01%
YoY- 1841.44%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 19,405 18,973 18,707 19,726 21,560 23,763 26,073 -17.91%
PBT 2,313 -2,992 5,912 6,954 5,484 5,239 -2,914 -
Tax 0 -5 -2 -12 -9 -4 -4 -
NP 2,313 -2,997 5,910 6,942 5,475 5,235 -2,918 -
-
NP to SH 2,310 -3,012 5,908 7,018 5,614 5,372 -2,786 -
-
Tax Rate 0.00% - 0.03% 0.17% 0.16% 0.08% - -
Total Cost 17,092 21,970 12,797 12,784 16,085 18,528 28,991 -29.75%
-
Net Worth 108,280 102,157 104,324 104,452 90,039 106,922 74,573 28.31%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 108,280 102,157 104,324 104,452 90,039 106,922 74,573 28.31%
NOSH 922,321 913,750 927,333 916,250 785,000 930,568 695,000 20.82%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.92% -15.80% 31.59% 35.19% 25.39% 22.03% -11.19% -
ROE 2.13% -2.95% 5.66% 6.72% 6.24% 5.02% -3.74% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.10 2.08 2.02 2.15 2.75 2.55 3.75 -32.13%
EPS 0.25 -0.33 0.64 0.77 0.72 0.58 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1174 0.1118 0.1125 0.114 0.1147 0.1149 0.1073 6.19%
Adjusted Per Share Value based on latest NOSH - 916,250
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.09 2.04 2.01 2.12 2.32 2.56 2.81 -17.95%
EPS 0.25 -0.32 0.64 0.76 0.60 0.58 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1166 0.11 0.1123 0.1125 0.0969 0.1151 0.0803 28.31%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.05 0.08 0.08 0.08 0.10 0.05 0.06 -
P/RPS 2.38 3.85 3.97 3.72 3.64 1.96 1.60 30.40%
P/EPS 19.96 -24.27 12.56 10.44 13.98 8.66 -14.97 -
EY 5.01 -4.12 7.96 9.57 7.15 11.55 -6.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.72 0.71 0.70 0.87 0.44 0.56 -16.18%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 12/08/10 21/05/10 22/02/10 20/11/09 19/08/09 20/05/09 20/02/09 -
Price 0.05 0.05 0.08 0.08 0.09 0.10 0.06 -
P/RPS 2.38 2.41 3.97 3.72 3.28 3.92 1.60 30.40%
P/EPS 19.96 -15.17 12.56 10.44 12.58 17.32 -14.97 -
EY 5.01 -6.59 7.96 9.57 7.95 5.77 -6.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.71 0.70 0.78 0.87 0.56 -16.18%

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