[EIG] QoQ Annualized Quarter Result on 30-Apr-2003 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -41.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 62,586 57,628 58,142 55,844 65,575 -4.55%
PBT 16,037 12,298 12,256 10,708 17,294 -7.26%
Tax -4,349 -3,790 -3,970 -3,932 -5,684 -23.48%
NP 11,688 8,508 8,286 6,776 11,610 0.67%
-
NP to SH 11,688 8,508 8,286 6,776 11,610 0.67%
-
Tax Rate 27.12% 30.82% 32.39% 36.72% 32.87% -
Total Cost 50,898 49,120 49,856 49,068 53,965 -5.68%
-
Net Worth 64,749 0 0 0 3,695,672 -98.24%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 2,416 - - - - -
Div Payout % 20.67% - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 64,749 0 0 0 3,695,672 -98.24%
NOSH 96,641 96,681 96,573 96,799 96,669 -0.02%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 18.68% 14.76% 14.25% 12.13% 17.70% -
ROE 18.05% 0.00% 0.00% 0.00% 0.31% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 64.76 59.61 60.20 57.69 67.83 -4.52%
EPS 12.09 8.80 8.58 7.00 12.01 0.66%
DPS 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.00 0.00 0.00 38.23 -98.24%
Adjusted Per Share Value based on latest NOSH - 96,799
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 26.39 24.30 24.51 23.54 27.65 -4.55%
EPS 4.93 3.59 3.49 2.86 4.89 0.81%
DPS 1.02 0.00 0.00 0.00 0.00 -
NAPS 0.273 0.00 0.00 0.00 15.5808 -98.24%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 25/03/04 - - - - -
Price 1.18 0.00 0.00 0.00 0.00 -
P/RPS 1.82 0.00 0.00 0.00 0.00 -
P/EPS 9.76 0.00 0.00 0.00 0.00 -
EY 10.25 0.00 0.00 0.00 0.00 -
DY 2.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.00 0.00 0.00 0.00 -

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