[EIG] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 14.45%
YoY- 364.56%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 140,476 142,984 145,760 143,044 136,008 134,414 134,056 3.17%
PBT 19,660 20,383 21,380 21,666 18,876 11,021 9,984 57.29%
Tax -4,572 -4,898 -3,642 -4,626 -3,988 -3,770 -3,756 14.04%
NP 15,088 15,485 17,737 17,040 14,888 7,251 6,228 80.67%
-
NP to SH 15,088 15,485 17,737 17,040 14,888 7,253 6,229 80.65%
-
Tax Rate 23.26% 24.03% 17.03% 21.35% 21.13% 34.21% 37.62% -
Total Cost 125,388 127,499 128,022 126,004 121,120 127,163 127,828 -1.28%
-
Net Worth 129,431 127,501 123,791 125,674 122,214 118,375 114,491 8.54%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 5,543 - 5,544 - 4,624 - -
Div Payout % - 35.80% - 32.54% - 63.75% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 129,431 127,501 123,791 125,674 122,214 118,375 114,491 8.54%
NOSH 184,901 184,785 184,763 184,815 185,174 184,961 184,664 0.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.74% 10.83% 12.17% 11.91% 10.95% 5.39% 4.65% -
ROE 11.66% 12.14% 14.33% 13.56% 12.18% 6.13% 5.44% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 75.97 77.38 78.89 77.40 73.45 72.67 72.59 3.08%
EPS 8.16 8.38 9.60 9.22 8.04 3.92 3.37 80.61%
DPS 0.00 3.00 0.00 3.00 0.00 2.50 0.00 -
NAPS 0.70 0.69 0.67 0.68 0.66 0.64 0.62 8.45%
Adjusted Per Share Value based on latest NOSH - 184,538
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 59.22 60.28 61.45 60.31 57.34 56.67 56.52 3.16%
EPS 6.36 6.53 7.48 7.18 6.28 3.06 2.63 80.45%
DPS 0.00 2.34 0.00 2.34 0.00 1.95 0.00 -
NAPS 0.5457 0.5375 0.5219 0.5298 0.5153 0.4991 0.4827 8.54%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.25 1.21 1.00 0.97 0.65 0.50 0.50 -
P/RPS 1.65 1.56 1.27 1.25 0.88 0.69 0.69 79.10%
P/EPS 15.32 14.44 10.42 10.52 8.08 12.75 14.82 2.24%
EY 6.53 6.93 9.60 9.51 12.37 7.84 6.75 -2.19%
DY 0.00 2.48 0.00 3.09 0.00 5.00 0.00 -
P/NAPS 1.79 1.75 1.49 1.43 0.98 0.78 0.81 69.90%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 29/05/14 24/02/14 20/11/13 26/08/13 22/05/13 27/02/13 -
Price 1.25 1.24 1.27 0.90 0.74 0.50 0.50 -
P/RPS 1.65 1.60 1.61 1.16 1.01 0.69 0.69 79.10%
P/EPS 15.32 14.80 13.23 9.76 9.20 12.75 14.82 2.24%
EY 6.53 6.76 7.56 10.24 10.86 7.84 6.75 -2.19%
DY 0.00 2.42 0.00 3.33 0.00 5.00 0.00 -
P/NAPS 1.79 1.80 1.90 1.32 1.12 0.78 0.81 69.90%

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