[EIG] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -48.13%
YoY- 218.25%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 136,008 134,414 134,056 128,822 127,984 132,340 134,856 0.56%
PBT 18,876 11,021 9,984 6,972 10,880 5,231 3,302 220.04%
Tax -3,988 -3,770 -3,756 -3,304 -3,808 -3,682 -3,991 -0.05%
NP 14,888 7,251 6,228 3,668 7,072 1,549 -689 -
-
NP to SH 14,888 7,253 6,229 3,668 7,072 1,751 -426 -
-
Tax Rate 21.13% 34.21% 37.62% 47.39% 35.00% 70.39% 120.87% -
Total Cost 121,120 127,163 127,828 125,154 120,912 130,791 135,545 -7.23%
-
Net Worth 122,214 118,375 114,491 113,004 93,876 86,114 82,666 29.80%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 4,624 - - - - - -
Div Payout % - 63.75% - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 122,214 118,375 114,491 113,004 93,876 86,114 82,666 29.80%
NOSH 185,174 184,961 184,664 185,252 156,460 143,524 133,333 24.50%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.95% 5.39% 4.65% 2.85% 5.53% 1.17% -0.51% -
ROE 12.18% 6.13% 5.44% 3.25% 7.53% 2.03% -0.52% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 73.45 72.67 72.59 69.54 81.80 92.21 101.14 -19.22%
EPS 8.04 3.92 3.37 1.98 4.52 1.22 -0.32 -
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.62 0.61 0.60 0.60 0.62 4.26%
Adjusted Per Share Value based on latest NOSH - 165,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 40.23 39.76 39.65 38.10 37.85 39.14 39.89 0.56%
EPS 4.40 2.15 1.84 1.08 2.09 0.52 -0.13 -
DPS 0.00 1.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3615 0.3501 0.3386 0.3342 0.2777 0.2547 0.2445 29.81%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.65 0.50 0.50 0.43 0.41 0.38 0.41 -
P/RPS 0.88 0.69 0.69 0.62 0.50 0.41 0.41 66.46%
P/EPS 8.08 12.75 14.82 21.72 9.07 31.15 -128.13 -
EY 12.37 7.84 6.75 4.60 11.02 3.21 -0.78 -
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.78 0.81 0.70 0.68 0.63 0.66 30.18%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 22/05/13 27/02/13 21/11/12 27/08/12 22/05/12 28/02/12 -
Price 0.74 0.50 0.50 0.50 0.38 0.44 0.38 -
P/RPS 1.01 0.69 0.69 0.72 0.46 0.48 0.38 91.99%
P/EPS 9.20 12.75 14.82 25.25 8.41 36.07 -118.75 -
EY 10.86 7.84 6.75 3.96 11.89 2.77 -0.84 -
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.78 0.81 0.82 0.63 0.73 0.61 49.99%

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