[EIG] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 105.27%
YoY- 110.52%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 150,604 140,276 140,476 136,008 127,984 129,828 159,524 -0.95%
PBT 16,180 16,620 19,660 18,876 10,880 -8,904 -11,132 -
Tax -4,512 -3,396 -4,572 -3,988 -3,808 -3,152 -1,004 28.43%
NP 11,668 13,224 15,088 14,888 7,072 -12,056 -12,136 -
-
NP to SH 12,904 14,224 15,088 14,888 7,072 -11,244 -12,668 -
-
Tax Rate 27.89% 20.43% 23.26% 21.13% 35.00% - - -
Total Cost 138,936 127,052 125,388 121,120 120,912 141,884 171,660 -3.46%
-
Net Worth 192,023 153,826 129,431 122,214 93,876 80,502 124,040 7.54%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 192,023 153,826 129,431 122,214 93,876 80,502 124,040 7.54%
NOSH 256,031 199,775 184,901 185,174 156,460 131,971 131,958 11.66%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.75% 9.43% 10.74% 10.95% 5.53% -9.29% -7.61% -
ROE 6.72% 9.25% 11.66% 12.18% 7.53% -13.97% -10.21% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 58.82 70.22 75.97 73.45 81.80 98.38 120.89 -11.30%
EPS 5.04 7.12 8.16 8.04 4.52 -8.52 -9.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.77 0.70 0.66 0.60 0.61 0.94 -3.69%
Adjusted Per Share Value based on latest NOSH - 185,174
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 63.49 59.14 59.22 57.34 53.96 54.73 67.25 -0.95%
EPS 5.44 6.00 6.36 6.28 2.98 -4.74 -5.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8096 0.6485 0.5457 0.5153 0.3958 0.3394 0.523 7.54%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.85 0.96 1.25 0.65 0.41 0.45 0.69 -
P/RPS 1.45 1.37 1.65 0.88 0.50 0.46 0.57 16.82%
P/EPS 16.87 13.48 15.32 8.08 9.07 -5.28 -7.19 -
EY 5.93 7.42 6.53 12.37 11.02 -18.93 -13.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.25 1.79 0.98 0.68 0.74 0.73 7.54%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 24/08/15 25/08/14 26/08/13 27/08/12 26/08/11 25/08/10 -
Price 0.85 0.98 1.25 0.74 0.38 0.50 0.56 -
P/RPS 1.45 1.40 1.65 1.01 0.46 0.51 0.46 21.06%
P/EPS 16.87 13.76 15.32 9.20 8.41 -5.87 -5.83 -
EY 5.93 7.27 6.53 10.86 11.89 -17.04 -17.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.27 1.79 1.12 0.63 0.82 0.60 11.11%

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