[EXSIMHB] YoY Quarter Result on 31-Dec-2001 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -804.34%
YoY- -2013.19%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 22,193 22,900 12,363 12,228 36,372 37,612 0.55%
PBT 373,455 9,082 -10,038 -43,143 -2,273 97,899 -1.39%
Tax -53 1,089 -98 -229 4,540 25,869 -
NP 373,402 10,171 -10,136 -43,372 2,267 123,768 -1.15%
-
NP to SH 373,402 10,171 -10,136 -43,372 2,267 123,768 -1.15%
-
Tax Rate 0.01% -11.99% - - - -26.42% -
Total Cost -351,209 12,729 22,499 55,600 34,105 -86,156 -1.46%
-
Net Worth 111,463 -434,621 -424,988 -386,099 -396,725 -162,944 -
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 111,463 -434,621 -424,988 -386,099 -396,725 -162,944 -
NOSH 928,860 924,727 923,888 804,373 809,642 232,777 -1.44%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1,682.52% 44.41% -81.99% -354.69% 6.23% 329.07% -
ROE 335.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 2.39 2.48 1.34 1.52 4.49 16.16 2.03%
EPS 40.20 1.10 -1.10 -5.42 0.28 53.17 0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 -0.47 -0.46 -0.48 -0.49 -0.70 -
Adjusted Per Share Value based on latest NOSH - 804,373
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 2.39 2.47 1.33 1.32 3.92 4.05 0.55%
EPS 40.20 1.09 -1.09 -4.67 0.24 13.32 -1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 -0.4679 -0.4575 -0.4157 -0.4271 -0.1754 -
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.10 0.09 0.07 0.20 0.29 0.00 -
P/RPS 4.19 3.63 5.23 13.16 6.46 0.00 -100.00%
P/EPS 0.25 8.18 -6.38 -3.71 103.57 0.00 -100.00%
EY 402.00 12.22 -15.67 -26.96 0.97 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/05 25/02/04 21/02/03 27/02/02 26/02/01 - -
Price 0.09 0.09 0.08 0.18 0.25 0.00 -
P/RPS 3.77 3.63 5.98 11.84 5.57 0.00 -100.00%
P/EPS 0.22 8.18 -7.29 -3.34 89.29 0.00 -100.00%
EY 446.67 12.22 -13.71 -29.96 1.12 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.00 0.00 0.00 0.00 -100.00%

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