[EXSIMHB] YoY TTM Result on 30-Sep-2017 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 266.97%
YoY- 138.57%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
Revenue 5,724 8,180 8,683 9,506 8,626 11,207 11,065 -8.40%
PBT -4,308 -573 -1,483 412 -1,029 -10,311 -40,179 -25.72%
Tax 27 -31 -15 -12 -8 -71 6 22.18%
NP -4,281 -604 -1,498 400 -1,037 -10,382 -40,173 -25.78%
-
NP to SH -4,281 -604 -1,498 400 -1,037 -10,382 -40,173 -25.78%
-
Tax Rate - - - 2.91% - - - -
Total Cost 10,005 8,784 10,181 9,106 9,663 21,589 51,238 -19.55%
-
Net Worth 30,281 35,204 47,557 57,218 55,824 59,911 70,501 -10.64%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
Net Worth 30,281 35,204 47,557 57,218 55,824 59,911 70,501 -10.64%
NOSH 928,867 928,867 928,867 928,867 928,867 928,867 928,867 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
NP Margin -74.79% -7.38% -17.25% 4.21% -12.02% -92.64% -363.06% -
ROE -14.14% -1.72% -3.15% 0.70% -1.86% -17.33% -56.98% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
RPS 0.62 0.88 0.93 1.02 0.93 1.21 1.19 -8.31%
EPS -0.46 -0.07 -0.16 0.04 -0.11 -1.12 -4.32 -25.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.0379 0.0512 0.0616 0.0601 0.0645 0.0759 -10.64%
Adjusted Per Share Value based on latest NOSH - 928,867
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
RPS 0.62 0.88 0.93 1.02 0.93 1.21 1.19 -8.31%
EPS -0.46 -0.07 -0.16 0.04 -0.11 -1.12 -4.32 -25.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.0379 0.0512 0.0616 0.0601 0.0645 0.0759 -10.64%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 31/03/14 29/03/13 -
Price 0.125 0.06 0.105 0.15 0.20 0.075 0.035 -
P/RPS 20.28 6.81 11.23 14.66 21.54 6.22 2.94 29.33%
P/EPS -27.12 -92.27 -65.11 348.33 -179.15 -6.71 -0.81 59.63%
EY -3.69 -1.08 -1.54 0.29 -0.56 -14.90 -123.57 -37.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 1.58 2.05 2.44 3.33 1.16 0.46 32.62%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
Date 25/11/20 21/11/19 21/11/18 21/11/17 28/11/16 26/05/14 27/05/13 -
Price 0.105 0.065 0.095 0.15 0.125 0.115 0.045 -
P/RPS 17.04 7.38 10.16 14.66 13.46 9.53 3.78 22.21%
P/EPS -22.78 -99.96 -58.91 348.33 -111.97 -10.29 -1.04 50.85%
EY -4.39 -1.00 -1.70 0.29 -0.89 -9.72 -96.11 -33.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 1.72 1.86 2.44 2.08 1.78 0.59 25.36%

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