[EXSIMHB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -15.82%
YoY- 312.06%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 11,116 12,154 17,514 18,707 26,073 29,312 37,594 -18.36%
PBT -39,331 1,439 3,264 5,912 -2,914 6,347 1,112 -
Tax 6 2 -16 -2 -4 -27 -25 -
NP -39,325 1,441 3,248 5,910 -2,918 6,320 1,087 -
-
NP to SH -39,325 1,424 3,291 5,908 -2,786 6,255 1,028 -
-
Tax Rate - -0.14% 0.49% 0.03% - 0.43% 2.25% -
Total Cost 50,441 10,713 14,266 12,797 28,991 22,992 36,507 5.53%
-
Net Worth 70,501 108,145 93,460 104,324 74,573 104,228 56,980 3.60%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 70,501 108,145 93,460 104,324 74,573 104,228 56,980 3.60%
NOSH 928,867 928,867 805,000 927,333 695,000 946,666 550,000 9.11%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -353.77% 11.86% 18.55% 31.59% -11.19% 21.56% 2.89% -
ROE -55.78% 1.32% 3.52% 5.66% -3.74% 6.00% 1.80% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.20 1.33 2.18 2.02 3.75 3.10 6.84 -25.15%
EPS -4.23 0.16 0.41 0.64 -0.40 0.66 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.1181 0.1161 0.1125 0.1073 0.1101 0.1036 -5.04%
Adjusted Per Share Value based on latest NOSH - 927,333
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.20 1.31 1.89 2.01 2.81 3.16 4.05 -18.33%
EPS -4.23 0.15 0.35 0.64 -0.30 0.67 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.1164 0.1006 0.1123 0.0803 0.1122 0.0613 3.62%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.05 0.05 0.06 0.08 0.06 0.19 0.09 -
P/RPS 4.18 3.77 2.76 3.97 1.60 6.14 1.32 21.15%
P/EPS -1.18 32.15 14.68 12.56 -14.97 28.76 48.15 -
EY -84.67 3.11 6.81 7.96 -6.68 3.48 2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.42 0.52 0.71 0.56 1.73 0.87 -4.49%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 22/02/11 22/02/10 20/02/09 25/02/08 26/02/07 -
Price 0.045 0.06 0.08 0.08 0.06 0.13 0.32 -
P/RPS 3.76 4.52 3.68 3.97 1.60 4.20 4.68 -3.57%
P/EPS -1.06 38.58 19.57 12.56 -14.97 19.67 171.21 -
EY -94.08 2.59 5.11 7.96 -6.68 5.08 0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.69 0.71 0.56 1.18 3.09 -24.09%

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