[EIG] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -79.31%
YoY- -9.28%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 160,937 122,150 78,941 37,651 158,342 119,470 76,085 64.70%
PBT 18,875 13,918 8,102 4,045 21,523 15,398 9,792 54.82%
Tax -5,526 -3,786 -2,139 -1,128 -5,146 -3,725 -2,099 90.55%
NP 13,349 10,132 5,963 2,917 16,377 11,673 7,693 44.35%
-
NP to SH 13,673 11,045 6,742 3,226 15,593 13,046 10,460 19.53%
-
Tax Rate 29.28% 27.20% 26.40% 27.89% 23.91% 24.19% 21.44% -
Total Cost 147,588 112,018 72,978 34,734 141,965 107,797 68,392 66.91%
-
Net Worth 180,265 178,530 202,786 192,023 132,325 165,926 204,159 -7.95%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - 3,291 - 6,258 - 3,780 -
Div Payout % - - 48.83% - 40.14% - 36.14% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 180,265 178,530 202,786 192,023 132,325 165,926 204,159 -7.95%
NOSH 237,194 237,030 263,359 256,031 178,818 207,408 252,048 -3.96%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.29% 8.29% 7.55% 7.75% 10.34% 9.77% 10.11% -
ROE 7.58% 6.19% 3.32% 1.68% 11.78% 7.86% 5.12% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 67.85 52.00 29.97 14.71 88.55 57.60 30.19 71.49%
EPS 5.70 4.34 2.56 1.26 8.72 6.29 4.15 23.53%
DPS 0.00 0.00 1.25 0.00 3.50 0.00 1.50 -
NAPS 0.76 0.76 0.77 0.75 0.74 0.80 0.81 -4.15%
Adjusted Per Share Value based on latest NOSH - 256,031
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 67.85 51.50 33.28 15.87 66.76 50.37 32.08 64.69%
EPS 5.76 4.66 2.84 1.36 6.57 5.50 4.41 19.46%
DPS 0.00 0.00 1.39 0.00 2.64 0.00 1.59 -
NAPS 0.76 0.7527 0.8549 0.8096 0.5579 0.6995 0.8607 -7.95%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.92 0.875 0.88 0.85 0.82 0.91 0.90 -
P/RPS 1.36 1.68 2.94 5.78 0.93 1.58 2.98 -40.69%
P/EPS 15.96 18.61 34.38 67.46 9.40 14.47 21.69 -18.48%
EY 6.27 5.37 2.91 1.48 10.63 6.91 4.61 22.73%
DY 0.00 0.00 1.42 0.00 4.27 0.00 1.67 -
P/NAPS 1.21 1.15 1.14 1.13 1.11 1.14 1.11 5.91%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 22/11/16 24/08/16 30/05/16 26/02/16 18/11/15 -
Price 0.91 0.84 0.88 0.85 0.825 0.90 0.91 -
P/RPS 1.34 1.62 2.94 5.78 0.93 1.56 3.01 -41.66%
P/EPS 15.79 17.87 34.38 67.46 9.46 14.31 21.93 -19.65%
EY 6.33 5.60 2.91 1.48 10.57 6.99 4.56 24.41%
DY 0.00 0.00 1.42 0.00 4.24 0.00 1.65 -
P/NAPS 1.20 1.11 1.14 1.13 1.11 1.13 1.12 4.70%

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