[EIG] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -25.54%
YoY- 32.97%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 183,330 182,838 182,342 188,228 167,152 162,218 148,786 14.91%
PBT 14,823 14,884 13,596 14,272 21,175 20,398 14,636 0.84%
Tax -4,179 -3,484 -2,740 -2,528 -5,402 -5,514 -3,804 6.46%
NP 10,644 11,400 10,856 11,744 15,773 14,884 10,832 -1.15%
-
NP to SH 10,644 11,400 10,856 11,744 15,773 14,884 10,832 -1.15%
-
Tax Rate 28.19% 23.41% 20.15% 17.71% 25.51% 27.03% 25.99% -
Total Cost 172,686 171,438 171,486 176,484 151,379 147,334 137,954 16.13%
-
Net Worth 131,987 130,624 130,747 126,962 121,359 117,909 111,097 12.16%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,959 2,638 - - - 4,272 - -
Div Payout % 37.20% 23.15% - - - 28.70% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 131,987 130,624 130,747 126,962 121,359 117,909 111,097 12.16%
NOSH 131,987 131,944 132,068 132,252 129,105 128,163 126,247 3.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.81% 6.24% 5.95% 6.24% 9.44% 9.18% 7.28% -
ROE 8.06% 8.73% 8.30% 9.25% 13.00% 12.62% 9.75% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 138.90 138.57 138.07 142.32 129.47 126.57 117.85 11.56%
EPS 8.06 8.64 8.22 8.88 12.20 11.61 8.58 -4.07%
DPS 3.00 2.00 0.00 0.00 0.00 3.33 0.00 -
NAPS 1.00 0.99 0.99 0.96 0.94 0.92 0.88 8.88%
Adjusted Per Share Value based on latest NOSH - 132,252
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 77.29 77.08 76.87 79.36 70.47 68.39 62.73 14.91%
EPS 4.49 4.81 4.58 4.95 6.65 6.28 4.57 -1.16%
DPS 1.67 1.11 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.5565 0.5507 0.5512 0.5353 0.5116 0.4971 0.4684 12.16%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.70 0.63 0.74 0.69 0.72 0.76 0.84 -
P/RPS 0.50 0.45 0.54 0.48 0.56 0.60 0.71 -20.82%
P/EPS 8.68 7.29 9.00 7.77 5.89 6.54 9.79 -7.70%
EY 11.52 13.71 11.11 12.87 16.97 15.28 10.21 8.37%
DY 4.29 3.17 0.00 0.00 0.00 4.39 0.00 -
P/NAPS 0.70 0.64 0.75 0.72 0.77 0.83 0.95 -18.40%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 13/02/09 19/11/08 19/08/08 16/05/08 20/02/08 21/11/07 -
Price 0.59 0.82 0.73 0.80 0.75 0.75 0.75 -
P/RPS 0.42 0.59 0.53 0.56 0.58 0.59 0.64 -24.46%
P/EPS 7.32 9.49 8.88 9.01 6.14 6.46 8.74 -11.13%
EY 13.67 10.54 11.26 11.10 16.29 15.48 11.44 12.59%
DY 5.08 2.44 0.00 0.00 0.00 4.44 0.00 -
P/NAPS 0.59 0.83 0.74 0.83 0.80 0.82 0.85 -21.58%

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