[EIG] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 154.74%
YoY- 1560.0%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 71,522 34,002 134,414 100,542 64,411 31,996 132,340 -33.62%
PBT 10,833 4,719 11,021 7,488 3,486 2,720 5,231 62.39%
Tax -2,313 -997 -3,770 -2,817 -1,652 -952 -3,682 -26.63%
NP 8,520 3,722 7,251 4,671 1,834 1,768 1,549 211.27%
-
NP to SH 8,520 3,722 7,253 4,672 1,834 1,768 1,751 186.86%
-
Tax Rate 21.35% 21.13% 34.21% 37.62% 47.39% 35.00% 70.39% -
Total Cost 63,002 30,280 127,163 95,871 62,577 30,228 130,791 -38.52%
-
Net Worth 125,674 122,214 118,375 114,491 113,004 93,876 86,114 28.63%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,772 - 4,624 - - - - -
Div Payout % 32.54% - 63.75% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 125,674 122,214 118,375 114,491 113,004 93,876 86,114 28.63%
NOSH 184,815 185,174 184,961 184,664 185,252 156,460 143,524 18.34%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.91% 10.95% 5.39% 4.65% 2.85% 5.53% 1.17% -
ROE 6.78% 3.05% 6.13% 4.08% 1.62% 1.88% 2.03% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 38.70 18.36 72.67 54.45 34.77 20.45 92.21 -43.91%
EPS 4.61 2.01 3.92 2.53 0.99 1.13 1.22 142.40%
DPS 1.50 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.64 0.62 0.61 0.60 0.60 8.69%
Adjusted Per Share Value based on latest NOSH - 184,285
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.15 14.34 56.67 42.39 27.16 13.49 55.79 -33.62%
EPS 3.59 1.57 3.06 1.97 0.77 0.75 0.74 186.30%
DPS 1.17 0.00 1.95 0.00 0.00 0.00 0.00 -
NAPS 0.5298 0.5153 0.4991 0.4827 0.4764 0.3958 0.3631 28.61%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.97 0.65 0.50 0.50 0.43 0.41 0.38 -
P/RPS 2.51 3.54 0.69 0.92 1.24 2.00 0.41 234.28%
P/EPS 21.04 32.34 12.75 19.76 43.43 36.28 31.15 -22.99%
EY 4.75 3.09 7.84 5.06 2.30 2.76 3.21 29.82%
DY 1.55 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.98 0.78 0.81 0.70 0.68 0.63 72.62%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 26/08/13 22/05/13 27/02/13 21/11/12 27/08/12 22/05/12 -
Price 0.90 0.74 0.50 0.50 0.50 0.38 0.44 -
P/RPS 2.33 4.03 0.69 0.92 1.44 1.86 0.48 186.41%
P/EPS 19.52 36.82 12.75 19.76 50.51 33.63 36.07 -33.56%
EY 5.12 2.72 7.84 5.06 1.98 2.97 2.77 50.55%
DY 1.67 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.12 0.78 0.81 0.82 0.63 0.73 48.36%

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