[EIG] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 9.22%
YoY- -15.34%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 161,958 162,876 160,937 162,866 157,882 150,604 158,342 1.51%
PBT 4,746 4,964 18,875 18,557 16,204 16,180 21,523 -63.46%
Tax -2,574 -1,900 -5,526 -5,048 -4,278 -4,512 -5,146 -36.96%
NP 2,172 3,064 13,349 13,509 11,926 11,668 16,377 -73.96%
-
NP to SH 2,546 3,040 13,673 14,726 13,484 12,904 15,593 -70.09%
-
Tax Rate 54.24% 38.28% 29.28% 27.20% 26.40% 27.89% 23.91% -
Total Cost 159,786 159,812 147,588 149,357 145,956 138,936 141,965 8.19%
-
Net Worth 182,639 180,500 180,265 178,530 202,786 192,023 132,325 23.94%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 5,929 - - - 6,583 - 6,258 -3.53%
Div Payout % 232.91% - - - 48.83% - 40.14% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 182,639 180,500 180,265 178,530 202,786 192,023 132,325 23.94%
NOSH 237,194 237,194 237,194 237,030 263,359 256,031 178,818 20.70%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.34% 1.88% 8.29% 8.29% 7.55% 7.75% 10.34% -
ROE 1.39% 1.68% 7.58% 8.25% 6.65% 6.72% 11.78% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 68.28 68.58 67.85 69.33 59.95 58.82 88.55 -15.89%
EPS 0.92 1.28 5.70 5.79 5.12 5.04 8.72 -77.64%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 3.50 -20.07%
NAPS 0.77 0.76 0.76 0.76 0.77 0.75 0.74 2.68%
Adjusted Per Share Value based on latest NOSH - 237,030
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 68.28 68.67 67.85 68.66 66.56 63.49 66.76 1.51%
EPS 0.92 1.28 5.76 6.21 5.68 5.44 6.57 -73.00%
DPS 2.50 0.00 0.00 0.00 2.78 0.00 2.64 -3.56%
NAPS 0.77 0.761 0.76 0.7527 0.8549 0.8096 0.5579 23.93%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.83 0.91 0.92 0.875 0.88 0.85 0.82 -
P/RPS 1.22 1.33 1.36 1.26 1.47 1.45 0.93 19.81%
P/EPS 77.33 71.09 15.96 13.96 17.19 16.87 9.40 306.99%
EY 1.29 1.41 6.27 7.16 5.82 5.93 10.63 -75.45%
DY 3.01 0.00 0.00 0.00 2.84 0.00 4.27 -20.77%
P/NAPS 1.08 1.20 1.21 1.15 1.14 1.13 1.11 -1.80%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 06/12/17 21/08/17 30/05/17 28/02/17 22/11/16 24/08/16 30/05/16 -
Price 0.645 0.90 0.91 0.84 0.88 0.85 0.825 -
P/RPS 0.94 1.31 1.34 1.21 1.47 1.45 0.93 0.71%
P/EPS 60.09 70.31 15.79 13.40 17.19 16.87 9.46 242.59%
EY 1.66 1.42 6.33 7.46 5.82 5.93 10.57 -70.85%
DY 3.88 0.00 0.00 0.00 2.84 0.00 4.24 -5.73%
P/NAPS 0.84 1.18 1.20 1.11 1.14 1.13 1.11 -16.94%

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