[EIG] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -62.85%
YoY- -57.98%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 41,016 35,069 41,165 36,647 37,848 35,119 33,664 14.06%
PBT 5,637 4,155 7,092 2,498 6,467 4,915 4,348 18.87%
Tax -1,250 -849 -2,122 -488 -1,057 -1,143 -2,166 -30.66%
NP 4,387 3,306 4,970 2,010 5,410 3,772 2,182 59.22%
-
NP to SH 6,904 3,556 4,970 2,010 5,410 3,772 2,182 115.37%
-
Tax Rate 22.17% 20.43% 29.92% 19.54% 16.34% 23.26% 49.82% -
Total Cost 36,629 31,763 36,195 34,637 32,438 31,347 31,482 10.61%
-
Net Worth 236,959 153,826 139,085 134,614 135,249 129,431 127,591 51.03%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 4,388 - 3,708 - 2,779 - 2,773 35.75%
Div Payout % 63.56% - 74.63% - 51.37% - 127.12% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 236,959 153,826 139,085 134,614 135,249 129,431 127,591 51.03%
NOSH 292,542 199,775 185,447 184,403 185,273 184,901 184,915 35.73%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.70% 9.43% 12.07% 5.48% 14.29% 10.74% 6.48% -
ROE 2.91% 2.31% 3.57% 1.49% 4.00% 2.91% 1.71% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.02 17.55 22.20 19.87 20.43 18.99 18.21 -15.98%
EPS 2.36 1.78 2.68 1.09 2.92 2.04 1.18 58.67%
DPS 1.50 0.00 2.00 0.00 1.50 0.00 1.50 0.00%
NAPS 0.81 0.77 0.75 0.73 0.73 0.70 0.69 11.27%
Adjusted Per Share Value based on latest NOSH - 184,403
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 17.29 14.78 17.35 15.45 15.96 14.81 14.19 14.06%
EPS 2.91 1.50 2.10 0.85 2.28 1.59 0.92 115.32%
DPS 1.85 0.00 1.56 0.00 1.17 0.00 1.17 35.68%
NAPS 0.999 0.6485 0.5864 0.5675 0.5702 0.5457 0.5379 51.03%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.90 0.96 1.00 1.05 1.25 1.25 1.21 -
P/RPS 6.42 5.47 4.50 5.28 6.12 6.58 6.65 -2.31%
P/EPS 38.14 53.93 37.31 96.33 42.81 61.27 102.54 -48.24%
EY 2.62 1.85 2.68 1.04 2.34 1.63 0.98 92.51%
DY 1.67 0.00 2.00 0.00 1.20 0.00 1.24 21.93%
P/NAPS 1.11 1.25 1.33 1.44 1.71 1.79 1.75 -26.15%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 24/08/15 26/05/15 24/02/15 19/11/14 25/08/14 29/05/14 -
Price 0.91 0.98 0.975 1.04 1.10 1.25 1.24 -
P/RPS 6.49 5.58 4.39 5.23 5.38 6.58 6.81 -3.15%
P/EPS 38.56 55.06 36.38 95.41 37.67 61.27 105.08 -48.71%
EY 2.59 1.82 2.75 1.05 2.65 1.63 0.95 95.03%
DY 1.65 0.00 2.05 0.00 1.36 0.00 1.21 22.94%
P/NAPS 1.12 1.27 1.30 1.42 1.51 1.79 1.80 -27.09%

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