[EIG] QoQ Quarter Result on 31-Mar-2015 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 147.26%
YoY- 127.77%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 43,385 41,016 35,069 41,165 36,647 37,848 35,119 15.08%
PBT 5,606 5,637 4,155 7,092 2,498 6,467 4,915 9.13%
Tax -1,626 -1,250 -849 -2,122 -488 -1,057 -1,143 26.40%
NP 3,980 4,387 3,306 4,970 2,010 5,410 3,772 3.63%
-
NP to SH 2,586 6,904 3,556 4,970 2,010 5,410 3,772 -22.19%
-
Tax Rate 29.00% 22.17% 20.43% 29.92% 19.54% 16.34% 23.26% -
Total Cost 39,405 36,629 31,763 36,195 34,637 32,438 31,347 16.42%
-
Net Worth 96,223 236,959 153,826 139,085 134,614 135,249 129,431 -17.89%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 4,388 - 3,708 - 2,779 - -
Div Payout % - 63.56% - 74.63% - 51.37% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 96,223 236,959 153,826 139,085 134,614 135,249 129,431 -17.89%
NOSH 120,279 292,542 199,775 185,447 184,403 185,273 184,901 -24.86%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.17% 10.70% 9.43% 12.07% 5.48% 14.29% 10.74% -
ROE 2.69% 2.91% 2.31% 3.57% 1.49% 4.00% 2.91% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 36.07 14.02 17.55 22.20 19.87 20.43 18.99 53.19%
EPS 2.15 2.36 1.78 2.68 1.09 2.92 2.04 3.55%
DPS 0.00 1.50 0.00 2.00 0.00 1.50 0.00 -
NAPS 0.80 0.81 0.77 0.75 0.73 0.73 0.70 9.28%
Adjusted Per Share Value based on latest NOSH - 185,447
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.83 12.13 10.37 12.18 10.84 11.19 10.39 15.05%
EPS 0.76 2.04 1.05 1.47 0.59 1.60 1.12 -22.72%
DPS 0.00 1.30 0.00 1.10 0.00 0.82 0.00 -
NAPS 0.2846 0.7008 0.455 0.4114 0.3981 0.40 0.3828 -17.88%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.91 0.90 0.96 1.00 1.05 1.25 1.25 -
P/RPS 2.52 6.42 5.47 4.50 5.28 6.12 6.58 -47.17%
P/EPS 42.33 38.14 53.93 37.31 96.33 42.81 61.27 -21.79%
EY 2.36 2.62 1.85 2.68 1.04 2.34 1.63 27.89%
DY 0.00 1.67 0.00 2.00 0.00 1.20 0.00 -
P/NAPS 1.14 1.11 1.25 1.33 1.44 1.71 1.79 -25.91%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 18/11/15 24/08/15 26/05/15 24/02/15 19/11/14 25/08/14 -
Price 0.90 0.91 0.98 0.975 1.04 1.10 1.25 -
P/RPS 2.50 6.49 5.58 4.39 5.23 5.38 6.58 -47.44%
P/EPS 41.86 38.56 55.06 36.38 95.41 37.67 61.27 -22.37%
EY 2.39 2.59 1.82 2.75 1.05 2.65 1.63 28.97%
DY 0.00 1.65 0.00 2.05 0.00 1.36 0.00 -
P/NAPS 1.13 1.12 1.27 1.30 1.42 1.51 1.79 -26.34%

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