[EXSIMHB] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -19.0%
YoY- 126.87%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Revenue 3,764 8,458 8,048 9,583 8,765 10,640 11,406 -13.72%
PBT -3,861 -290 -1,533 336 -1,198 -11,352 -40,087 -26.77%
Tax 27 -31 -15 -12 -8 -71 6 22.17%
NP -3,834 -321 -1,548 324 -1,206 -11,423 -40,081 -26.84%
-
NP to SH -3,834 -321 -1,548 324 -1,206 -11,423 -40,081 -26.84%
-
Tax Rate - - - 3.57% - - - -
Total Cost 7,598 8,779 9,596 9,259 9,971 22,063 51,487 -22.49%
-
Net Worth 31,024 34,646 47,929 57,218 55,917 58,797 70,686 -10.38%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Net Worth 31,024 34,646 47,929 57,218 55,917 58,797 70,686 -10.38%
NOSH 928,867 928,867 928,867 928,867 928,867 928,867 928,867 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
NP Margin -101.86% -3.80% -19.23% 3.38% -13.76% -107.36% -351.40% -
ROE -12.36% -0.93% -3.23% 0.57% -2.16% -19.43% -56.70% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
RPS 0.41 0.91 0.87 1.03 0.94 1.15 1.23 -13.60%
EPS -0.41 -0.03 -0.17 0.03 -0.13 -1.23 -4.32 -26.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0373 0.0516 0.0616 0.0602 0.0633 0.0761 -10.38%
Adjusted Per Share Value based on latest NOSH - 928,867
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
RPS 0.41 0.91 0.87 1.03 0.94 1.15 1.23 -13.60%
EPS -0.41 -0.03 -0.17 0.03 -0.13 -1.23 -4.32 -26.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0373 0.0516 0.0616 0.0602 0.0633 0.0761 -10.38%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 30/06/14 28/06/13 -
Price 0.105 0.08 0.09 0.15 0.145 0.115 0.045 -
P/RPS 25.91 8.79 10.39 14.54 15.37 10.04 3.66 29.77%
P/EPS -25.44 -231.49 -54.00 430.03 -111.68 -9.35 -1.04 53.07%
EY -3.93 -0.43 -1.85 0.23 -0.90 -10.69 -95.89 -34.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 2.14 1.74 2.44 2.41 1.82 0.59 24.93%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Date 23/02/21 26/02/20 26/02/19 27/02/18 21/02/17 20/08/14 26/08/13 -
Price 0.09 0.125 0.06 0.145 0.13 0.105 0.04 -
P/RPS 22.21 13.73 6.92 14.05 13.78 9.17 3.26 29.11%
P/EPS -21.80 -361.71 -36.00 415.70 -100.13 -8.54 -0.93 52.20%
EY -4.59 -0.28 -2.78 0.24 -1.00 -11.71 -107.88 -34.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 3.35 1.16 2.35 2.16 1.66 0.53 24.14%

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