[EXSIMHB] QoQ TTM Result on 30-Sep-2019 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 54.0%
YoY- 59.68%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 6,018 7,632 8,458 8,180 8,015 7,896 8,048 -17.63%
PBT -3,781 -3,172 -290 -573 -1,282 -1,528 -1,533 82.64%
Tax 27 -26 -31 -31 -31 -20 -15 -
NP -3,754 -3,198 -321 -604 -1,313 -1,548 -1,548 80.59%
-
NP to SH -3,754 -3,198 -321 -604 -1,313 -1,548 -1,548 80.59%
-
Tax Rate - - - - - - - -
Total Cost 9,772 10,830 8,779 8,784 9,328 9,444 9,596 1.22%
-
Net Worth 30,373 31,581 34,646 35,204 35,018 46,350 47,929 -26.24%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 30,373 31,581 34,646 35,204 35,018 46,350 47,929 -26.24%
NOSH 928,867 928,867 928,867 928,867 928,867 928,867 928,867 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -62.38% -41.90% -3.80% -7.38% -16.38% -19.60% -19.23% -
ROE -12.36% -10.13% -0.93% -1.72% -3.75% -3.34% -3.23% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 0.65 0.82 0.91 0.88 0.86 0.85 0.87 -17.67%
EPS -0.40 -0.34 -0.03 -0.07 -0.14 -0.17 -0.17 76.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.034 0.0373 0.0379 0.0377 0.0499 0.0516 -26.24%
Adjusted Per Share Value based on latest NOSH - 928,867
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 0.65 0.82 0.91 0.88 0.86 0.85 0.87 -17.67%
EPS -0.40 -0.34 -0.03 -0.07 -0.14 -0.17 -0.17 76.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.034 0.0373 0.0379 0.0377 0.0499 0.0516 -26.24%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.175 0.065 0.08 0.06 0.08 0.04 0.09 -
P/RPS 27.01 7.91 8.79 6.81 9.27 4.71 10.39 89.17%
P/EPS -43.30 -18.88 -231.49 -92.27 -56.60 -24.00 -54.00 -13.70%
EY -2.31 -5.30 -0.43 -1.08 -1.77 -4.17 -1.85 15.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.35 1.91 2.14 1.58 2.12 0.80 1.74 111.59%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 16/06/20 26/02/20 21/11/19 30/08/19 23/05/19 26/02/19 -
Price 0.315 0.175 0.125 0.065 0.06 0.06 0.06 -
P/RPS 48.62 21.30 13.73 7.38 6.95 7.06 6.92 267.27%
P/EPS -77.94 -50.83 -361.71 -99.96 -42.45 -36.00 -36.00 67.43%
EY -1.28 -1.97 -0.28 -1.00 -2.36 -2.78 -2.78 -40.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.63 5.15 3.35 1.72 1.59 1.20 1.16 310.52%

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