[EIG] QoQ Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
06-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -16.25%
YoY- -81.12%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 167,288 159,278 161,368 161,958 162,876 160,937 162,866 1.80%
PBT 14,736 4,292 5,262 4,746 4,964 18,875 18,557 -14.28%
Tax -3,524 -2,955 -3,450 -2,574 -1,900 -5,526 -5,048 -21.35%
NP 11,212 1,337 1,812 2,172 3,064 13,349 13,509 -11.71%
-
NP to SH 11,944 -394 772 2,546 3,040 13,673 14,726 -13.06%
-
Tax Rate 23.91% 68.85% 65.56% 54.24% 38.28% 29.28% 27.20% -
Total Cost 156,076 157,941 159,556 159,786 159,812 147,588 149,357 2.98%
-
Net Worth 175,523 173,151 177,895 182,639 180,500 180,265 178,530 -1.12%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - 5,929 - - - -
Div Payout % - - - 232.91% - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 175,523 173,151 177,895 182,639 180,500 180,265 178,530 -1.12%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,030 0.04%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.70% 0.84% 1.12% 1.34% 1.88% 8.29% 8.29% -
ROE 6.80% -0.23% 0.43% 1.39% 1.68% 7.58% 8.25% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 70.53 67.15 68.03 68.28 68.58 67.85 69.33 1.15%
EPS 4.72 0.56 0.76 0.92 1.28 5.70 5.79 -12.76%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.75 0.77 0.76 0.76 0.76 -1.76%
Adjusted Per Share Value based on latest NOSH - 237,194
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 49.48 47.11 47.73 47.90 48.17 47.60 48.17 1.80%
EPS 3.53 -0.12 0.23 0.75 0.90 4.04 4.36 -13.16%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.5191 0.5121 0.5262 0.5402 0.5339 0.5332 0.528 -1.12%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.60 0.60 0.70 0.83 0.91 0.92 0.875 -
P/RPS 0.85 0.89 1.03 1.22 1.33 1.36 1.26 -23.13%
P/EPS 11.92 -361.21 215.07 77.33 71.09 15.96 13.96 -10.02%
EY 8.39 -0.28 0.46 1.29 1.41 6.27 7.16 11.17%
DY 0.00 0.00 0.00 3.01 0.00 0.00 0.00 -
P/NAPS 0.81 0.82 0.93 1.08 1.20 1.21 1.15 -20.88%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 25/05/18 26/02/18 06/12/17 21/08/17 30/05/17 28/02/17 -
Price 0.61 0.60 0.66 0.645 0.90 0.91 0.84 -
P/RPS 0.86 0.89 0.97 0.94 1.31 1.34 1.21 -20.40%
P/EPS 12.11 -361.21 202.78 60.09 70.31 15.79 13.40 -6.54%
EY 8.25 -0.28 0.49 1.66 1.42 6.33 7.46 6.96%
DY 0.00 0.00 0.00 3.88 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.88 0.84 1.18 1.20 1.11 -18.32%

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