[EXSIMHB] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -1567.35%
YoY- -2861.59%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 9,089 9,262 11,605 11,116 12,154 17,514 18,707 -8.14%
PBT -1,290 121 -10,262 -39,331 1,439 3,264 5,912 -
Tax -15 -12 -71 6 2 -16 -2 26.74%
NP -1,305 109 -10,333 -39,325 1,441 3,248 5,910 -
-
NP to SH -1,305 109 -10,333 -39,325 1,424 3,291 5,908 -
-
Tax Rate - 9.92% - - -0.14% 0.49% 0.03% -
Total Cost 10,394 9,153 21,938 50,441 10,713 14,266 12,797 -2.41%
-
Net Worth 56,567 56,289 60,097 70,501 108,145 93,460 104,324 -6.94%
Dividend
30/06/18 30/06/17 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 56,567 56,289 60,097 70,501 108,145 93,460 104,324 -6.94%
NOSH 928,867 928,867 928,867 928,867 928,867 805,000 927,333 0.01%
Ratio Analysis
30/06/18 30/06/17 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -14.36% 1.18% -89.04% -353.77% 11.86% 18.55% 31.59% -
ROE -2.31% 0.19% -17.19% -55.78% 1.32% 3.52% 5.66% -
Per Share
30/06/18 30/06/17 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.98 1.00 1.25 1.20 1.33 2.18 2.02 -8.15%
EPS -0.14 0.01 -1.11 -4.23 0.16 0.41 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0609 0.0606 0.0647 0.0759 0.1181 0.1161 0.1125 -6.96%
Adjusted Per Share Value based on latest NOSH - 928,867
30/06/18 30/06/17 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.98 1.00 1.25 1.20 1.31 1.89 2.01 -8.10%
EPS -0.14 0.01 -1.11 -4.23 0.15 0.35 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0609 0.0606 0.0647 0.0759 0.1164 0.1006 0.1123 -6.94%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/06/18 30/06/17 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.125 0.16 0.07 0.05 0.05 0.06 0.08 -
P/RPS 12.77 16.05 5.60 4.18 3.77 2.76 3.97 14.73%
P/EPS -88.97 1,363.47 -6.29 -1.18 32.15 14.68 12.56 -
EY -1.12 0.07 -15.89 -84.67 3.11 6.81 7.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.64 1.08 0.66 0.42 0.52 0.71 13.28%
Price Multiplier on Announcement Date
30/06/18 30/06/17 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 28/08/18 22/08/17 17/02/14 26/02/13 23/02/12 22/02/11 22/02/10 -
Price 0.11 0.17 0.065 0.045 0.06 0.08 0.08 -
P/RPS 11.24 17.05 5.20 3.76 4.52 3.68 3.97 13.02%
P/EPS -78.30 1,448.69 -5.84 -1.06 38.58 19.57 12.56 -
EY -1.28 0.07 -17.11 -94.08 2.59 5.11 7.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.81 1.00 0.59 0.51 0.69 0.71 11.63%

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