[EIG] YoY TTM Result on 31-Mar-2018 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -112.29%
YoY- -102.88%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 129,481 170,597 171,571 159,278 160,937 158,342 150,779 -2.50%
PBT 2,533 8,502 13,299 4,292 18,876 21,523 20,972 -29.67%
Tax -461 -3,340 -3,452 -2,955 -5,527 -5,146 -4,810 -32.32%
NP 2,072 5,162 9,847 1,337 13,349 16,377 16,162 -28.96%
-
NP to SH 1,979 6,288 11,026 -394 13,673 15,593 17,981 -30.75%
-
Tax Rate 18.20% 39.28% 25.96% 68.85% 29.28% 23.91% 22.94% -
Total Cost 127,409 165,435 161,724 157,941 147,588 141,965 134,617 -0.91%
-
Net Worth 173,151 175,523 175,523 173,151 180,265 77,883 139,085 3.71%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 1,185 - 2,964 2,964 7,505 6,493 6,488 -24.65%
Div Payout % 59.93% - 26.89% 0.00% 54.90% 41.64% 36.08% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 173,151 175,523 175,523 173,151 180,265 77,883 139,085 3.71%
NOSH 237,194 237,194 237,194 237,194 237,194 105,247 185,447 4.18%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 1.60% 3.03% 5.74% 0.84% 8.29% 10.34% 10.72% -
ROE 1.14% 3.58% 6.28% -0.23% 7.58% 20.02% 12.93% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 54.59 71.92 72.33 67.15 67.85 150.45 81.31 -6.41%
EPS 0.83 2.65 4.65 -0.17 5.76 14.82 9.70 -33.59%
DPS 0.50 0.00 1.25 1.25 3.16 6.17 3.50 -27.67%
NAPS 0.73 0.74 0.74 0.73 0.76 0.74 0.75 -0.44%
Adjusted Per Share Value based on latest NOSH - 237,194
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 54.59 71.92 72.33 67.15 67.85 66.76 63.57 -2.50%
EPS 0.83 2.65 4.65 -0.17 5.76 6.57 7.58 -30.80%
DPS 0.50 0.00 1.25 1.25 3.16 2.74 2.74 -24.66%
NAPS 0.73 0.74 0.74 0.73 0.76 0.3284 0.5864 3.71%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.415 0.51 0.655 0.60 0.92 0.82 1.00 -
P/RPS 0.76 0.71 0.91 0.89 1.36 0.55 1.23 -7.70%
P/EPS 49.74 19.24 14.09 -361.21 15.96 5.53 10.31 29.95%
EY 2.01 5.20 7.10 -0.28 6.27 18.07 9.70 -23.05%
DY 1.20 0.00 1.91 2.08 3.44 7.52 3.50 -16.32%
P/NAPS 0.57 0.69 0.89 0.82 1.21 1.11 1.33 -13.15%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 30/06/20 28/05/19 25/05/18 30/05/17 30/05/16 26/05/15 -
Price 0.395 0.455 0.54 0.60 0.91 0.825 0.975 -
P/RPS 0.72 0.63 0.75 0.89 1.34 0.55 1.20 -8.15%
P/EPS 47.34 17.16 11.62 -361.21 15.79 5.57 10.06 29.42%
EY 2.11 5.83 8.61 -0.28 6.33 17.96 9.94 -22.74%
DY 1.27 0.00 2.31 2.08 3.48 7.48 3.59 -15.88%
P/NAPS 0.54 0.61 0.73 0.82 1.20 1.11 1.30 -13.60%

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