[EIG] YoY Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 24.49%
YoY- -32.52%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 132,340 141,090 169,991 183,330 167,152 124,660 114,376 2.45%
PBT 5,231 -42,002 3,805 14,823 21,175 18,101 18,888 -19.24%
Tax -3,682 853 -3,957 -4,179 -5,402 -4,342 -4,835 -4.43%
NP 1,549 -41,149 -152 10,644 15,773 13,759 14,053 -30.73%
-
NP to SH 1,751 -40,492 -656 10,644 15,773 13,759 14,053 -29.30%
-
Tax Rate 70.39% - 103.99% 28.19% 25.51% 23.99% 25.60% -
Total Cost 130,791 182,239 170,143 172,686 151,379 110,901 100,323 4.51%
-
Net Worth 86,114 83,148 122,200 131,987 121,359 105,561 97,206 -1.99%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 3,959 - 5,997 6,000 -
Div Payout % - - - 37.20% - 43.59% 42.70% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 86,114 83,148 122,200 131,987 121,359 105,561 97,206 -1.99%
NOSH 143,524 131,981 130,000 131,987 129,105 119,956 120,008 3.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.17% -29.17% -0.09% 5.81% 9.44% 11.04% 12.29% -
ROE 2.03% -48.70% -0.54% 8.06% 13.00% 13.03% 14.46% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 92.21 106.90 130.76 138.90 129.47 103.92 95.31 -0.54%
EPS 1.22 -30.68 -0.50 8.06 12.20 11.47 11.71 -31.38%
DPS 0.00 0.00 0.00 3.00 0.00 5.00 5.00 -
NAPS 0.60 0.63 0.94 1.00 0.94 0.88 0.81 -4.87%
Adjusted Per Share Value based on latest NOSH - 132,165
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 55.79 59.48 71.67 77.29 70.47 52.56 48.22 2.45%
EPS 0.74 -17.07 -0.28 4.49 6.65 5.80 5.92 -29.26%
DPS 0.00 0.00 0.00 1.67 0.00 2.53 2.53 -
NAPS 0.3631 0.3506 0.5152 0.5565 0.5116 0.445 0.4098 -1.99%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.38 0.48 0.81 0.70 0.72 0.80 0.85 -
P/RPS 0.41 0.45 0.62 0.50 0.56 0.77 0.89 -12.10%
P/EPS 31.15 -1.56 -160.52 8.68 5.89 6.97 7.26 27.44%
EY 3.21 -63.92 -0.62 11.52 16.97 14.34 13.78 -21.54%
DY 0.00 0.00 0.00 4.29 0.00 6.25 5.88 -
P/NAPS 0.63 0.76 0.86 0.70 0.77 0.91 1.05 -8.15%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 30/05/11 27/05/10 27/05/09 16/05/08 25/05/07 23/05/06 -
Price 0.44 0.50 0.52 0.59 0.75 0.75 0.86 -
P/RPS 0.48 0.47 0.40 0.42 0.58 0.72 0.90 -9.93%
P/EPS 36.07 -1.63 -103.05 7.32 6.14 6.54 7.34 30.35%
EY 2.77 -61.36 -0.97 13.67 16.29 15.29 13.62 -23.29%
DY 0.00 0.00 0.00 5.08 0.00 6.67 5.81 -
P/NAPS 0.73 0.79 0.55 0.59 0.80 0.85 1.06 -6.02%

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