[EIG] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 22.64%
YoY- -18.29%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 188,228 167,152 162,218 148,786 151,480 124,660 109,741 43.33%
PBT 14,272 21,175 20,398 14,636 11,408 18,101 17,552 -12.89%
Tax -2,528 -5,402 -5,514 -3,804 -2,576 -4,342 -4,230 -29.07%
NP 11,744 15,773 14,884 10,832 8,832 13,759 13,321 -8.06%
-
NP to SH 11,744 15,773 14,884 10,832 8,832 13,759 13,321 -8.06%
-
Tax Rate 17.71% 25.51% 27.03% 25.99% 22.58% 23.99% 24.10% -
Total Cost 176,484 151,379 147,334 137,954 142,648 110,901 96,420 49.68%
-
Net Worth 126,962 121,359 117,909 111,097 106,760 105,561 103,148 14.86%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,272 - - 5,997 3,997 -
Div Payout % - - 28.70% - - 43.59% 30.01% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 126,962 121,359 117,909 111,097 106,760 105,561 103,148 14.86%
NOSH 132,252 129,105 128,163 126,247 121,318 119,956 119,939 6.73%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.24% 9.44% 9.18% 7.28% 5.83% 11.04% 12.14% -
ROE 9.25% 13.00% 12.62% 9.75% 8.27% 13.03% 12.91% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 142.32 129.47 126.57 117.85 124.86 103.92 91.50 34.28%
EPS 8.88 12.20 11.61 8.58 7.28 11.47 11.11 -13.88%
DPS 0.00 0.00 3.33 0.00 0.00 5.00 3.33 -
NAPS 0.96 0.94 0.92 0.88 0.88 0.88 0.86 7.61%
Adjusted Per Share Value based on latest NOSH - 132,016
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 79.36 70.47 68.39 62.73 63.86 52.56 46.27 43.33%
EPS 4.95 6.65 6.28 4.57 3.72 5.80 5.62 -8.12%
DPS 0.00 0.00 1.80 0.00 0.00 2.53 1.69 -
NAPS 0.5353 0.5116 0.4971 0.4684 0.4501 0.445 0.4349 14.86%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.69 0.72 0.76 0.84 0.87 0.80 0.77 -
P/RPS 0.48 0.56 0.60 0.71 0.70 0.77 0.84 -31.16%
P/EPS 7.77 5.89 6.54 9.79 11.95 6.97 6.93 7.93%
EY 12.87 16.97 15.28 10.21 8.37 14.34 14.42 -7.30%
DY 0.00 0.00 4.39 0.00 0.00 6.25 4.33 -
P/NAPS 0.72 0.77 0.83 0.95 0.99 0.91 0.90 -13.83%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 16/05/08 20/02/08 21/11/07 21/08/07 25/05/07 09/02/07 -
Price 0.80 0.75 0.75 0.75 0.76 0.75 0.80 -
P/RPS 0.56 0.58 0.59 0.64 0.61 0.72 0.87 -25.47%
P/EPS 9.01 6.14 6.46 8.74 10.44 6.54 7.20 16.14%
EY 11.10 16.29 15.48 11.44 9.58 15.29 13.88 -13.85%
DY 0.00 0.00 4.44 0.00 0.00 6.67 4.17 -
P/NAPS 0.83 0.80 0.82 0.85 0.86 0.85 0.93 -7.30%

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