[EIG] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 69.83%
YoY- 1560.0%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 143,044 136,008 134,414 134,056 128,822 127,984 132,340 5.31%
PBT 21,666 18,876 11,021 9,984 6,972 10,880 5,231 157.68%
Tax -4,626 -3,988 -3,770 -3,756 -3,304 -3,808 -3,682 16.41%
NP 17,040 14,888 7,251 6,228 3,668 7,072 1,549 393.90%
-
NP to SH 17,040 14,888 7,253 6,229 3,668 7,072 1,751 355.18%
-
Tax Rate 21.35% 21.13% 34.21% 37.62% 47.39% 35.00% 70.39% -
Total Cost 126,004 121,120 127,163 127,828 125,154 120,912 130,791 -2.45%
-
Net Worth 125,674 122,214 118,375 114,491 113,004 93,876 86,114 28.63%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,544 - 4,624 - - - - -
Div Payout % 32.54% - 63.75% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 125,674 122,214 118,375 114,491 113,004 93,876 86,114 28.63%
NOSH 184,815 185,174 184,961 184,664 185,252 156,460 143,524 18.34%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.91% 10.95% 5.39% 4.65% 2.85% 5.53% 1.17% -
ROE 13.56% 12.18% 6.13% 5.44% 3.25% 7.53% 2.03% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 77.40 73.45 72.67 72.59 69.54 81.80 92.21 -11.00%
EPS 9.22 8.04 3.92 3.37 1.98 4.52 1.22 284.63%
DPS 3.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.64 0.62 0.61 0.60 0.60 8.69%
Adjusted Per Share Value based on latest NOSH - 184,285
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 42.31 40.23 39.76 39.65 38.10 37.85 39.14 5.32%
EPS 5.04 4.40 2.15 1.84 1.08 2.09 0.52 353.96%
DPS 1.64 0.00 1.37 0.00 0.00 0.00 0.00 -
NAPS 0.3717 0.3615 0.3501 0.3386 0.3342 0.2777 0.2547 28.63%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.97 0.65 0.50 0.50 0.43 0.41 0.38 -
P/RPS 1.25 0.88 0.69 0.69 0.62 0.50 0.41 110.11%
P/EPS 10.52 8.08 12.75 14.82 21.72 9.07 31.15 -51.47%
EY 9.51 12.37 7.84 6.75 4.60 11.02 3.21 106.14%
DY 3.09 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.98 0.78 0.81 0.70 0.68 0.63 72.62%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 26/08/13 22/05/13 27/02/13 21/11/12 27/08/12 22/05/12 -
Price 0.90 0.74 0.50 0.50 0.50 0.38 0.44 -
P/RPS 1.16 1.01 0.69 0.69 0.72 0.46 0.48 79.98%
P/EPS 9.76 9.20 12.75 14.82 25.25 8.41 36.07 -58.13%
EY 10.24 10.86 7.84 6.75 3.96 11.89 2.77 138.89%
DY 3.33 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.12 0.78 0.81 0.82 0.63 0.73 48.36%

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