[EIG] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 86.25%
YoY- 99.0%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 128,822 127,984 132,340 134,856 129,284 129,828 141,090 -5.86%
PBT 6,972 10,880 5,231 3,302 740 -8,904 -42,002 -
Tax -3,304 -3,808 -3,682 -3,991 -4,274 -3,152 853 -
NP 3,668 7,072 1,549 -689 -3,534 -12,056 -41,149 -
-
NP to SH 3,668 7,072 1,751 -426 -3,102 -11,244 -40,492 -
-
Tax Rate 47.39% 35.00% 70.39% 120.87% 577.57% - - -
Total Cost 125,154 120,912 130,791 135,545 132,818 141,884 182,239 -22.10%
-
Net Worth 113,004 93,876 86,114 82,666 80,178 80,502 83,148 22.62%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 113,004 93,876 86,114 82,666 80,178 80,502 83,148 22.62%
NOSH 185,252 156,460 143,524 133,333 131,440 131,971 131,981 25.28%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.85% 5.53% 1.17% -0.51% -2.73% -9.29% -29.17% -
ROE 3.25% 7.53% 2.03% -0.52% -3.87% -13.97% -48.70% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 69.54 81.80 92.21 101.14 98.36 98.38 106.90 -24.86%
EPS 1.98 4.52 1.22 -0.32 -2.36 -8.52 -30.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.60 0.60 0.62 0.61 0.61 0.63 -2.12%
Adjusted Per Share Value based on latest NOSH - 132,365
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 54.31 53.96 55.79 56.85 54.51 54.73 59.48 -5.86%
EPS 1.55 2.98 0.74 -0.18 -1.31 -4.74 -17.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4764 0.3958 0.3631 0.3485 0.338 0.3394 0.3506 22.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.43 0.41 0.38 0.41 0.49 0.45 0.48 -
P/RPS 0.62 0.50 0.41 0.41 0.50 0.46 0.45 23.74%
P/EPS 21.72 9.07 31.15 -128.13 -20.76 -5.28 -1.56 -
EY 4.60 11.02 3.21 -0.78 -4.82 -18.93 -63.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.63 0.66 0.80 0.74 0.76 -5.32%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 27/08/12 22/05/12 28/02/12 24/11/11 26/08/11 30/05/11 -
Price 0.50 0.38 0.44 0.38 0.45 0.50 0.50 -
P/RPS 0.72 0.46 0.48 0.38 0.46 0.51 0.47 32.78%
P/EPS 25.25 8.41 36.07 -118.75 -19.07 -5.87 -1.63 -
EY 3.96 11.89 2.77 -0.84 -5.24 -17.04 -61.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.63 0.73 0.61 0.74 0.82 0.79 2.50%

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