[EIG] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 63.82%
YoY- -15.34%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 80,979 40,719 160,937 122,150 78,941 37,651 158,342 -36.02%
PBT 2,373 1,241 18,875 13,918 8,102 4,045 21,523 -76.97%
Tax -1,287 -475 -5,526 -3,786 -2,139 -1,128 -5,146 -60.27%
NP 1,086 766 13,349 10,132 5,963 2,917 16,377 -83.58%
-
NP to SH 1,273 760 13,673 11,045 6,742 3,226 15,593 -81.15%
-
Tax Rate 54.24% 38.28% 29.28% 27.20% 26.40% 27.89% 23.91% -
Total Cost 79,893 39,953 147,588 112,018 72,978 34,734 141,965 -31.81%
-
Net Worth 182,639 180,500 180,265 178,530 202,786 192,023 132,325 23.94%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 2,964 - - - 3,291 - 6,258 -39.21%
Div Payout % 232.91% - - - 48.83% - 40.14% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 182,639 180,500 180,265 178,530 202,786 192,023 132,325 23.94%
NOSH 237,194 237,194 237,194 237,030 263,359 256,031 178,818 20.70%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.34% 1.88% 8.29% 8.29% 7.55% 7.75% 10.34% -
ROE 0.70% 0.42% 7.58% 6.19% 3.32% 1.68% 11.78% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 34.14 17.14 67.85 52.00 29.97 14.71 88.55 -46.99%
EPS 0.46 0.32 5.70 4.34 2.56 1.26 8.72 -85.90%
DPS 1.25 0.00 0.00 0.00 1.25 0.00 3.50 -49.63%
NAPS 0.77 0.76 0.76 0.76 0.77 0.75 0.74 2.68%
Adjusted Per Share Value based on latest NOSH - 237,030
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 34.14 17.17 67.85 51.50 33.28 15.87 66.76 -36.02%
EPS 0.46 0.32 5.76 4.66 2.84 1.36 6.57 -82.98%
DPS 1.25 0.00 0.00 0.00 1.39 0.00 2.64 -39.22%
NAPS 0.77 0.761 0.76 0.7527 0.8549 0.8096 0.5579 23.93%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.83 0.91 0.92 0.875 0.88 0.85 0.82 -
P/RPS 2.43 5.31 1.36 1.68 2.94 5.78 0.93 89.59%
P/EPS 154.65 284.38 15.96 18.61 34.38 67.46 9.40 545.76%
EY 0.65 0.35 6.27 5.37 2.91 1.48 10.63 -84.45%
DY 1.51 0.00 0.00 0.00 1.42 0.00 4.27 -49.96%
P/NAPS 1.08 1.20 1.21 1.15 1.14 1.13 1.11 -1.80%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 06/12/17 21/08/17 30/05/17 28/02/17 22/11/16 24/08/16 30/05/16 -
Price 0.645 0.90 0.91 0.84 0.88 0.85 0.825 -
P/RPS 1.89 5.25 1.34 1.62 2.94 5.78 0.93 60.37%
P/EPS 120.18 281.25 15.79 17.87 34.38 67.46 9.46 443.61%
EY 0.83 0.36 6.33 5.60 2.91 1.48 10.57 -81.63%
DY 1.94 0.00 0.00 0.00 1.42 0.00 4.24 -40.59%
P/NAPS 0.84 1.18 1.20 1.11 1.14 1.13 1.11 -16.94%

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