[EXSIMHB] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -28.87%
YoY- -44.3%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 11,605 11,116 12,119 17,514 18,707 25,905 29,312 -14.29%
PBT -10,262 -39,331 1,439 3,264 5,912 -2,759 6,347 -
Tax -71 6 2 -16 -2 -4 -27 17.46%
NP -10,333 -39,325 1,441 3,248 5,910 -2,763 6,320 -
-
NP to SH -10,333 -39,325 1,424 3,291 5,908 -2,632 6,255 -
-
Tax Rate - - -0.14% 0.49% 0.03% - 0.43% -
Total Cost 21,938 50,441 10,678 14,266 12,797 28,668 22,992 -0.77%
-
Net Worth 60,097 70,501 106,511 106,807 103,851 97,384 102,520 -8.50%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 60,097 70,501 106,511 106,807 103,851 97,384 102,520 -8.50%
NOSH 928,867 928,867 901,875 919,166 923,125 907,586 931,159 -0.04%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -89.04% -353.77% 11.89% 18.55% 31.59% -10.67% 21.56% -
ROE -17.19% -55.78% 1.34% 3.08% 5.69% -2.70% 6.10% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1.25 1.20 1.34 1.91 2.03 2.85 3.15 -14.26%
EPS -1.11 -4.23 0.15 0.35 0.64 -0.29 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0647 0.0759 0.1181 0.1162 0.1125 0.1073 0.1101 -8.47%
Adjusted Per Share Value based on latest NOSH - 805,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1.25 1.20 1.30 1.89 2.01 2.79 3.16 -14.30%
EPS -1.11 -4.23 0.15 0.35 0.64 -0.28 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0647 0.0759 0.1147 0.115 0.1118 0.1048 0.1104 -8.51%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.07 0.05 0.05 0.06 0.08 0.06 0.19 -
P/RPS 5.60 4.18 3.72 3.15 3.95 2.10 6.04 -1.25%
P/EPS -6.29 -1.18 31.67 16.76 12.50 -20.69 28.28 -
EY -15.89 -84.67 3.16 5.97 8.00 -4.83 3.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.66 0.42 0.52 0.71 0.56 1.73 -7.54%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 17/02/14 26/02/13 23/02/12 22/02/11 22/02/10 20/02/09 25/02/08 -
Price 0.065 0.045 0.06 0.08 0.08 0.06 0.13 -
P/RPS 5.20 3.76 4.47 4.20 3.95 2.10 4.13 3.91%
P/EPS -5.84 -1.06 38.00 22.34 12.50 -20.69 19.35 -
EY -17.11 -94.08 2.63 4.48 8.00 -4.83 5.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.59 0.51 0.69 0.71 0.56 1.18 -2.71%

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