[EXSIMHB] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[EXSIMHB] EXSIM HOSPITALITY BERHAD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 11.61%
YoY- -2790.2%
Quarter Report
Latest QR
Upcoming QR
EXSIMHB's Result
EXSIMHB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 68,284 74,533 56,651 62,244 151,958 210,205 -20.12%
PBT 375,204 7,191 -20,306 -44,403 -1,545 66,014 41.52%
Tax -1,107 935 -340 -631 12,122 58,773 -
NP 374,097 8,126 -20,646 -45,034 10,577 124,787 24.54%
-
NP to SH 374,097 8,126 -20,646 -45,034 1,674 94,725 31.59%
-
Tax Rate 0.30% -13.00% - - - -89.03% -
Total Cost -305,813 66,407 77,297 107,278 141,381 85,418 -
-
Net Worth 110,599 -401,850 -447,415 -429,525 -457,181 0 -
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 110,599 -401,850 -447,415 -429,525 -457,181 0 -
NOSH 921,666 855,000 932,115 933,750 802,072 1,018,999 -1.98%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 547.85% 10.90% -36.44% -72.35% 6.96% 59.36% -
ROE 338.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 7.41 8.72 6.08 6.67 18.95 20.63 -18.50%
EPS 40.59 0.95 -2.21 -4.82 0.21 9.30 34.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 -0.47 -0.48 -0.46 -0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 933,750
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 7.35 8.02 6.10 6.70 16.36 22.63 -20.13%
EPS 40.27 0.87 -2.22 -4.85 0.18 10.20 31.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1191 -0.4326 -0.4817 -0.4624 -0.4922 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.10 0.09 0.08 0.14 0.17 0.84 -
P/RPS 1.35 1.03 1.32 2.10 0.90 4.07 -19.79%
P/EPS 0.25 9.47 -3.61 -2.90 81.45 9.04 -51.18%
EY 405.89 10.56 -27.69 -34.45 1.23 11.07 105.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 17/05/05 17/05/04 21/05/03 22/05/02 31/05/01 - -
Price 0.08 0.07 0.10 0.12 0.19 0.00 -
P/RPS 1.08 0.80 1.65 1.80 1.00 0.00 -
P/EPS 0.20 7.37 -4.51 -2.49 91.04 0.00 -
EY 507.36 13.58 -22.15 -40.19 1.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.00 0.00 0.00 0.00 -

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