[EIG] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -7.56%
YoY- 0.22%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 151,292 183,330 182,838 182,342 188,228 167,152 162,218 -4.54%
PBT 6,872 14,823 14,884 13,596 14,272 21,175 20,398 -51.61%
Tax -2,768 -4,179 -3,484 -2,740 -2,528 -5,402 -5,514 -36.86%
NP 4,104 10,644 11,400 10,856 11,744 15,773 14,884 -57.66%
-
NP to SH 4,104 10,644 11,400 10,856 11,744 15,773 14,884 -57.66%
-
Tax Rate 40.28% 28.19% 23.41% 20.15% 17.71% 25.51% 27.03% -
Total Cost 147,188 172,686 171,438 171,486 176,484 151,379 147,334 -0.06%
-
Net Worth 131,538 131,987 130,624 130,747 126,962 121,359 117,909 7.57%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 3,959 2,638 - - - 4,272 -
Div Payout % - 37.20% 23.15% - - - 28.70% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 131,538 131,987 130,624 130,747 126,962 121,359 117,909 7.57%
NOSH 131,538 131,987 131,944 132,068 132,252 129,105 128,163 1.74%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.71% 5.81% 6.24% 5.95% 6.24% 9.44% 9.18% -
ROE 3.12% 8.06% 8.73% 8.30% 9.25% 13.00% 12.62% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 115.02 138.90 138.57 138.07 142.32 129.47 126.57 -6.18%
EPS 3.12 8.06 8.64 8.22 8.88 12.20 11.61 -58.38%
DPS 0.00 3.00 2.00 0.00 0.00 0.00 3.33 -
NAPS 1.00 1.00 0.99 0.99 0.96 0.94 0.92 5.72%
Adjusted Per Share Value based on latest NOSH - 131,851
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 63.78 77.29 77.08 76.87 79.36 70.47 68.39 -4.54%
EPS 1.73 4.49 4.81 4.58 4.95 6.65 6.28 -57.69%
DPS 0.00 1.67 1.11 0.00 0.00 0.00 1.80 -
NAPS 0.5546 0.5565 0.5507 0.5512 0.5353 0.5116 0.4971 7.57%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.57 0.70 0.63 0.74 0.69 0.72 0.76 -
P/RPS 0.50 0.50 0.45 0.54 0.48 0.56 0.60 -11.45%
P/EPS 18.27 8.68 7.29 9.00 7.77 5.89 6.54 98.47%
EY 5.47 11.52 13.71 11.11 12.87 16.97 15.28 -49.61%
DY 0.00 4.29 3.17 0.00 0.00 0.00 4.39 -
P/NAPS 0.57 0.70 0.64 0.75 0.72 0.77 0.83 -22.17%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 13/02/09 19/11/08 19/08/08 16/05/08 20/02/08 -
Price 0.70 0.59 0.82 0.73 0.80 0.75 0.75 -
P/RPS 0.61 0.42 0.59 0.53 0.56 0.58 0.59 2.24%
P/EPS 22.44 7.32 9.49 8.88 9.01 6.14 6.46 129.53%
EY 4.46 13.67 10.54 11.26 11.10 16.29 15.48 -56.41%
DY 0.00 5.08 2.44 0.00 0.00 0.00 4.44 -
P/NAPS 0.70 0.59 0.83 0.74 0.83 0.80 0.82 -10.01%

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