[EXSIMHB] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -1.38%
YoY- -879.72%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 45,905 83,711 56,946 56,004 99,781 165,035 133,835 1.14%
PBT 362,460 6,670 -17,089 -51,505 -8,531 108,085 -33,455 -
Tax -92 8 -281 -518 12,124 25,012 33,455 -
NP 362,368 6,678 -17,370 -52,023 3,593 133,097 0 -100.00%
-
NP to SH 362,326 6,678 -17,370 -52,023 -5,310 133,097 -30,062 -
-
Tax Rate 0.03% -0.12% - - - -23.14% - -
Total Cost -316,463 77,033 74,316 108,027 96,188 31,938 133,835 -
-
Net Worth 91,878 0 -438,399 -421,973 -519,566 -402,608 -1,154,699 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 91,878 0 -438,399 -421,973 -519,566 -402,608 -1,154,699 -
NOSH 918,780 920,952 913,333 917,333 799,333 805,217 199,086 -1.61%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 789.39% 7.98% -30.50% -92.89% 3.60% 80.65% 0.00% -
ROE 394.36% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 5.00 9.09 6.23 6.11 12.48 20.50 67.22 2.80%
EPS 39.44 0.73 -1.90 -5.67 -0.66 16.53 -15.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.00 -0.48 -0.46 -0.65 -0.50 -5.80 -
Adjusted Per Share Value based on latest NOSH - 917,333
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 4.94 9.01 6.13 6.03 10.74 17.77 14.41 1.14%
EPS 39.01 0.72 -1.87 -5.60 -0.57 14.33 -3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0989 0.00 -0.472 -0.4543 -0.5594 -0.4334 -1.2431 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.05 0.09 0.09 0.08 0.18 0.37 0.00 -
P/RPS 1.00 0.99 1.44 1.31 1.44 1.81 0.00 -100.00%
P/EPS 0.13 12.41 -4.73 -1.41 -27.10 2.24 0.00 -100.00%
EY 788.71 8.06 -21.13 -70.89 -3.69 44.67 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 30/11/04 18/11/03 26/11/02 13/11/01 - - -
Price 0.05 0.09 0.12 0.08 0.20 0.00 0.00 -
P/RPS 1.00 0.99 1.92 1.31 1.60 0.00 0.00 -100.00%
P/EPS 0.13 12.41 -6.31 -1.41 -30.11 0.00 0.00 -100.00%
EY 788.71 8.06 -15.85 -70.89 -3.32 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 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