[EIG] YoY Quarter Result on 30-Sep-2012 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -96.27%
YoY- -94.76%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 41,016 37,848 37,520 32,415 32,185 38,841 43,078 -0.81%
PBT 5,637 6,467 6,114 766 2,596 -18,379 3,118 10.36%
Tax -1,250 -1,057 -1,316 -700 -1,349 209 -565 14.14%
NP 4,387 5,410 4,798 66 1,247 -18,170 2,553 9.43%
-
NP to SH 6,904 5,410 4,798 66 1,260 -17,946 2,569 17.90%
-
Tax Rate 22.17% 16.34% 21.52% 91.38% 51.96% - 18.12% -
Total Cost 36,629 32,438 32,722 32,349 30,938 57,011 40,525 -1.66%
-
Net Worth 236,959 135,249 125,486 100,650 80,905 105,564 134,439 9.90%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 4,388 2,779 2,768 - - - - -
Div Payout % 63.56% 51.37% 57.69% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 236,959 135,249 125,486 100,650 80,905 105,564 134,439 9.90%
NOSH 292,542 185,273 184,538 165,000 132,631 131,955 133,108 14.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.70% 14.29% 12.79% 0.20% 3.87% -46.78% 5.93% -
ROE 2.91% 4.00% 3.82% 0.07% 1.56% -17.00% 1.91% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.02 20.43 20.33 19.65 24.27 29.43 32.36 -13.00%
EPS 2.36 2.92 2.60 0.04 0.95 -13.60 1.93 3.40%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.73 0.68 0.61 0.61 0.80 1.01 -3.60%
Adjusted Per Share Value based on latest NOSH - 165,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 17.29 15.96 15.82 13.67 13.57 16.38 18.16 -0.81%
EPS 2.91 2.28 2.02 0.03 0.53 -7.57 1.08 17.95%
DPS 1.85 1.17 1.17 0.00 0.00 0.00 0.00 -
NAPS 0.999 0.5702 0.529 0.4243 0.3411 0.4451 0.5668 9.90%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.90 1.25 0.97 0.43 0.49 0.58 0.62 -
P/RPS 6.42 6.12 4.77 2.19 2.02 1.97 1.92 22.27%
P/EPS 38.14 42.81 37.31 1,075.00 51.58 -4.26 32.12 2.90%
EY 2.62 2.34 2.68 0.09 1.94 -23.45 3.11 -2.81%
DY 1.67 1.20 1.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.71 1.43 0.70 0.80 0.72 0.61 10.48%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 19/11/14 20/11/13 21/11/12 24/11/11 25/11/10 25/11/09 -
Price 0.91 1.10 0.90 0.50 0.45 0.55 0.60 -
P/RPS 6.49 5.38 4.43 2.55 1.85 1.87 1.85 23.25%
P/EPS 38.56 37.67 34.62 1,250.00 47.37 -4.04 31.09 3.65%
EY 2.59 2.65 2.89 0.08 2.11 -24.73 3.22 -3.56%
DY 1.65 1.36 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.51 1.32 0.82 0.74 0.69 0.59 11.26%

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