[EIG] YoY Annualized Quarter Result on 30-Jun-2016 [#1]

Stock

[EIG] ESTHETICS INTERNATIONAL GROUP

Announcement Date

24-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Jun-2016 [#1]

Profit Trend

QoQ- -17.24%

YoY- -9.28%

Quarter Report

EIG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	167,472	167,288	162,876	150,604	140,276	140,476	136,008	3.52%
YoY %	0.11%	2.71%	8.15%	7.36%	-0.14%	3.29%	-	-
Horiz. %	123.13%	123.00%	119.75%	110.73%	103.14%	103.29%	100.00%	-
PBT	11,960	14,736	4,964	16,180	16,620	19,660	18,876	-7.32%
YoY %	-18.84%	196.86%	-69.32%	-2.65%	-15.46%	4.15%	-	-
Horiz. %	63.36%	78.07%	26.30%	85.72%	88.05%	104.15%	100.00%	-
Tax	-3,336	-3,524	-1,900	-4,512	-3,396	-4,572	-3,988	-2.93%
YoY %	5.33%	-85.47%	57.89%	-32.86%	25.72%	-14.64%	-	-
Horiz. %	83.65%	88.37%	47.64%	113.14%	85.16%	114.64%	100.00%	-
NP	8,624	11,212	3,064	11,668	13,224	15,088	14,888	-8.69%
YoY %	-23.08%	265.93%	-73.74%	-11.77%	-12.35%	1.34%	-	-
Horiz. %	57.93%	75.31%	20.58%	78.37%	88.82%	101.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,360	11,944	3,040	12,904	14,224	15,088	14,888	-3.05%
YoY %	3.48%	292.89%	-76.44%	-9.28%	-5.73%	1.34%	-	-
Horiz. %	83.02%	80.23%	20.42%	86.67%	95.54%	101.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.89%	23.91%	38.28%	27.89%	20.43%	23.26%	21.13%	-
YoY %	16.65%	-37.54%	37.25%	36.51%	-12.17%	10.08%	-	-
Horiz. %	131.99%	113.16%	181.16%	131.99%	96.69%	110.08%	100.00%	-
Total Cost	158,848	156,076	159,812	138,936	127,052	125,388	121,120	4.62%
YoY %	1.78%	-2.34%	15.03%	9.35%	1.33%	3.52%	-	-
Horiz. %	131.15%	128.86%	131.95%	114.71%	104.90%	103.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	177,895	175,523	180,500	192,023	153,826	129,431	122,214	6.45%
YoY %	1.35%	-2.76%	-6.00%	24.83%	18.85%	5.91%	-	-
Horiz. %	145.56%	143.62%	147.69%	157.12%	125.87%	105.91%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	177,895	175,523	180,500	192,023	153,826	129,431	122,214	6.45%
YoY %	1.35%	-2.76%	-6.00%	24.83%	18.85%	5.91%	-	-
Horiz. %	145.56%	143.62%	147.69%	157.12%	125.87%	105.91%	100.00%	-
NOSH	237,194	237,194	237,194	256,031	199,775	184,901	185,174	4.21%
YoY %	0.00%	0.00%	-7.36%	28.16%	8.04%	-0.15%	-	-
Horiz. %	128.09%	128.09%	128.09%	138.27%	107.89%	99.85%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	5.15%	6.70%	1.88%	7.75%	9.43%	10.74%	10.95%	-
YoY %	-23.13%	256.38%	-75.74%	-17.82%	-12.20%	-1.92%	-	-
Horiz. %	47.03%	61.19%	17.17%	70.78%	86.12%	98.08%	100.00%	-
ROE	6.95%	6.80%	1.68%	6.72%	9.25%	11.66%	12.18%	-
YoY %	2.21%	304.76%	-75.00%	-27.35%	-20.67%	-4.27%	-	-
Horiz. %	57.06%	55.83%	13.79%	55.17%	75.94%	95.73%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	70.61	70.53	68.58	58.82	70.22	75.97	73.45	-0.65%
YoY %	0.11%	2.84%	16.59%	-16.23%	-7.57%	3.43%	-	-
Horiz. %	96.13%	96.02%	93.37%	80.08%	95.60%	103.43%	100.00%	-
EPS	3.64	4.72	1.28	5.04	7.12	8.16	8.04	-12.36%
YoY %	-22.88%	268.75%	-74.60%	-29.21%	-12.75%	1.49%	-	-
Horiz. %	45.27%	58.71%	15.92%	62.69%	88.56%	101.49%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.75	0.74	0.76	0.75	0.77	0.70	0.66	2.15%
YoY %	1.35%	-2.63%	1.33%	-2.60%	10.00%	6.06%	-	-
Horiz. %	113.64%	112.12%	115.15%	113.64%	116.67%	106.06%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 256,031
RPS	49.53	49.48	48.17	44.54	41.49	41.55	40.23	3.52%
YoY %	0.10%	2.72%	8.15%	7.35%	-0.14%	3.28%	-	-
Horiz. %	123.12%	122.99%	119.74%	110.71%	103.13%	103.28%	100.00%	-
EPS	3.66	3.53	0.90	3.82	4.21	4.46	4.40	-3.02%
YoY %	3.68%	292.22%	-76.44%	-9.26%	-5.61%	1.36%	-	-
Horiz. %	83.18%	80.23%	20.45%	86.82%	95.68%	101.36%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5262	0.5191	0.5339	0.5679	0.455	0.3828	0.3615	6.45%
YoY %	1.37%	-2.77%	-5.99%	24.81%	18.86%	5.89%	-	-
Horiz. %	145.56%	143.60%	147.69%	157.10%	125.86%	105.89%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.59	0.60	0.91	0.85	0.96	1.25	0.65	-
P/RPS	0.84	0.85	1.33	1.45	1.37	1.65	0.88	-0.77%
YoY %	-1.18%	-36.09%	-8.28%	5.84%	-16.97%	87.50%	-	-
Horiz. %	95.45%	96.59%	151.14%	164.77%	155.68%	187.50%	100.00%	-
P/EPS	11.32	11.92	71.09	16.87	13.48	15.32	8.08	5.77%
YoY %	-5.03%	-83.23%	321.40%	25.15%	-12.01%	89.60%	-	-
Horiz. %	140.10%	147.52%	879.83%	208.79%	166.83%	189.60%	100.00%	-
EY	8.83	8.39	1.41	5.93	7.42	6.53	12.37	-5.46%
YoY %	5.24%	495.04%	-76.22%	-20.08%	13.63%	-47.21%	-	-
Horiz. %	71.38%	67.83%	11.40%	47.94%	59.98%	52.79%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.79	0.81	1.20	1.13	1.25	1.79	0.98	-3.52%
YoY %	-2.47%	-32.50%	6.19%	-9.60%	-30.17%	82.65%	-	-
Horiz. %	80.61%	82.65%	122.45%	115.31%	127.55%	182.65%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	27/08/18	21/08/17	24/08/16	24/08/15	25/08/14	26/08/13	-
Price	0.67	0.61	0.90	0.85	0.98	1.25	0.74	-
P/RPS	0.95	0.86	1.31	1.45	1.40	1.65	1.01	-1.01%
YoY %	10.47%	-34.35%	-9.66%	3.57%	-15.15%	63.37%	-	-
Horiz. %	94.06%	85.15%	129.70%	143.56%	138.61%	163.37%	100.00%	-
P/EPS	12.86	12.11	70.31	16.87	13.76	15.32	9.20	5.73%
YoY %	6.19%	-82.78%	316.78%	22.60%	-10.18%	66.52%	-	-
Horiz. %	139.78%	131.63%	764.24%	183.37%	149.57%	166.52%	100.00%	-
EY	7.78	8.25	1.42	5.93	7.27	6.53	10.86	-5.40%
YoY %	-5.70%	480.99%	-76.05%	-18.43%	11.33%	-39.87%	-	-
Horiz. %	71.64%	75.97%	13.08%	54.60%	66.94%	60.13%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.89	0.82	1.18	1.13	1.27	1.79	1.12	-3.75%
YoY %	8.54%	-30.51%	4.42%	-11.02%	-29.05%	59.82%	-	-
Horiz. %	79.46%	73.21%	105.36%	100.89%	113.39%	159.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos