[EIG] YoY Quarter Result on 31-Mar-2020 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -104.49%
YoY- -106.06%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 46,073 36,992 31,852 36,146 40,263 38,252 38,787 2.90%
PBT 2,368 1,140 697 -467 3,184 345 4,958 -11.58%
Tax -3,209 357 742 384 -1,002 -367 -1,741 10.72%
NP -841 1,497 1,439 -83 2,182 -22 3,217 -
-
NP to SH -506 2,360 2,074 -93 1,535 -973 2,628 -
-
Tax Rate 135.52% -31.32% -106.46% - 31.47% 106.38% 35.11% -
Total Cost 46,914 35,495 30,413 36,229 38,081 38,274 35,570 4.71%
-
Net Worth 161,291 166,035 173,151 175,523 175,523 173,151 180,265 -1.83%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 1,185 - - - - - 4,150 -18.84%
Div Payout % 0.00% - - - - - 157.95% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 161,291 166,035 173,151 175,523 175,523 173,151 180,265 -1.83%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -1.83% 4.05% 4.52% -0.23% 5.42% -0.06% 8.29% -
ROE -0.31% 1.42% 1.20% -0.05% 0.87% -0.56% 1.46% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 19.42 15.60 13.43 15.24 16.97 16.13 16.35 2.90%
EPS -0.35 0.63 0.61 -0.03 0.92 -0.01 1.36 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 1.75 -18.83%
NAPS 0.68 0.70 0.73 0.74 0.74 0.73 0.76 -1.83%
Adjusted Per Share Value based on latest NOSH - 237,194
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 19.42 15.60 13.43 15.24 16.97 16.13 16.35 2.90%
EPS -0.35 0.63 0.61 -0.03 0.92 -0.01 1.11 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 1.75 -18.83%
NAPS 0.68 0.70 0.73 0.74 0.74 0.73 0.76 -1.83%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.295 0.365 0.415 0.51 0.655 0.60 0.92 -
P/RPS 1.52 2.34 3.09 3.35 3.86 3.72 5.63 -19.59%
P/EPS -138.29 36.68 47.46 -1,300.74 101.21 -146.27 83.04 -
EY -0.72 2.73 2.11 -0.08 0.99 -0.68 1.20 -
DY 1.69 0.00 0.00 0.00 0.00 0.00 1.90 -1.93%
P/NAPS 0.43 0.52 0.57 0.69 0.89 0.82 1.21 -15.83%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 30/05/22 27/05/21 30/06/20 28/05/19 25/05/18 30/05/17 -
Price 0.295 0.34 0.00 0.455 0.54 0.60 0.91 -
P/RPS 1.52 2.18 0.00 2.99 3.18 3.72 5.56 -19.43%
P/EPS -138.29 34.17 0.00 -1,160.47 83.44 -146.27 82.13 -
EY -0.72 2.93 0.00 -0.09 1.20 -0.68 1.22 -
DY 1.69 0.00 0.00 0.00 0.00 0.00 1.92 -2.10%
P/NAPS 0.43 0.49 0.00 0.61 0.73 0.82 1.20 -15.71%

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