[EIG] YoY TTM Result on 30-Jun-2017 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
21-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -18.04%
YoY- -26.57%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 150,970 171,617 160,381 164,005 160,924 150,729 144,101 0.77%
PBT 3,526 12,605 6,735 16,072 21,413 20,212 20,579 -25.45%
Tax -2,388 -3,405 -3,361 -4,874 -5,425 -4,516 -5,044 -11.70%
NP 1,138 9,200 3,374 11,198 15,988 15,696 15,535 -35.28%
-
NP to SH 2,487 11,130 1,832 11,207 15,263 18,180 15,120 -25.95%
-
Tax Rate 67.73% 27.01% 49.90% 30.33% 25.34% 22.34% 24.51% -
Total Cost 149,832 162,417 157,007 152,807 144,936 135,033 128,566 2.58%
-
Net Worth 173,151 177,895 175,523 180,500 192,023 153,826 129,431 4.96%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 2,964 2,964 7,505 6,493 6,488 5,541 -
Div Payout % - 26.64% 161.84% 66.97% 42.54% 35.69% 36.65% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 173,151 177,895 175,523 180,500 192,023 153,826 129,431 4.96%
NOSH 237,194 237,194 237,194 237,194 256,031 199,775 184,901 4.23%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.75% 5.36% 2.10% 6.83% 9.94% 10.41% 10.78% -
ROE 1.44% 6.26% 1.04% 6.21% 7.95% 11.82% 11.68% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 63.65 72.35 67.62 69.05 62.85 75.45 77.93 -3.31%
EPS 1.05 4.69 0.77 4.72 5.96 9.10 8.18 -28.95%
DPS 0.00 1.25 1.25 3.16 2.54 3.25 3.00 -
NAPS 0.73 0.75 0.74 0.76 0.75 0.77 0.70 0.70%
Adjusted Per Share Value based on latest NOSH - 237,194
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 44.65 50.76 47.44 48.51 47.60 44.58 42.62 0.77%
EPS 0.74 3.29 0.54 3.31 4.51 5.38 4.47 -25.87%
DPS 0.00 0.88 0.88 2.22 1.92 1.92 1.64 -
NAPS 0.5121 0.5262 0.5191 0.5339 0.5679 0.455 0.3828 4.96%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.455 0.59 0.60 0.91 0.85 0.96 1.25 -
P/RPS 0.71 0.82 0.89 1.32 1.35 1.27 1.60 -12.65%
P/EPS 43.39 12.57 77.68 19.28 14.26 10.55 15.29 18.96%
EY 2.30 7.95 1.29 5.19 7.01 9.48 6.54 -15.97%
DY 0.00 2.12 2.08 3.47 2.98 3.38 2.40 -
P/NAPS 0.62 0.79 0.81 1.20 1.13 1.25 1.79 -16.18%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 18/08/20 28/08/19 27/08/18 21/08/17 24/08/16 24/08/15 25/08/14 -
Price 0.42 0.67 0.61 0.90 0.85 0.98 1.25 -
P/RPS 0.66 0.93 0.90 1.30 1.35 1.30 1.60 -13.70%
P/EPS 40.06 14.28 78.98 19.07 14.26 10.77 15.29 17.39%
EY 2.50 7.00 1.27 5.24 7.01 9.29 6.54 -14.79%
DY 0.00 1.87 2.05 3.51 2.98 3.31 2.40 -
P/NAPS 0.58 0.89 0.82 1.18 1.13 1.27 1.79 -17.10%

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