[EIG] QoQ Annualized Quarter Result on 31-Dec-2023 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- -23.53%
YoY- 190.85%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 180,392 182,988 179,324 179,477 178,064 169,380 165,104 6.06%
PBT -9,192 404 1,067 3,562 4,556 2,044 -1,594 220.54%
Tax -3,814 -4,380 -2,684 -2,508 -3,024 -1,620 -4,082 -4.41%
NP -13,006 -3,976 -1,617 1,054 1,532 424 -5,676 73.54%
-
NP to SH -17,758 -4,140 550 3,444 4,504 6,416 -3,349 203.15%
-
Tax Rate - 1,084.16% 251.55% 70.41% 66.37% 79.26% - -
Total Cost 193,398 186,964 180,941 178,422 176,532 168,956 170,780 8.62%
-
Net Worth 207,392 158,919 161,291 163,663 163,663 163,663 161,291 18.19%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - 1,185 - - - 1,185 -
Div Payout % - - 215.63% - - - 0.00% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 207,392 158,919 161,291 163,663 163,663 163,663 161,291 18.19%
NOSH 324,051 237,194 237,194 237,194 237,194 237,194 237,194 23.05%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -7.21% -2.17% -0.90% 0.59% 0.86% 0.25% -3.44% -
ROE -8.56% -2.61% 0.34% 2.10% 2.75% 3.92% -2.08% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 55.67 77.15 75.60 75.67 75.07 71.41 69.61 -13.80%
EPS -5.48 -1.68 -0.68 0.44 0.64 0.16 -2.39 73.61%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.64 0.67 0.68 0.69 0.69 0.69 0.68 -3.95%
Adjusted Per Share Value based on latest NOSH - 237,194
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 53.35 54.12 53.04 53.08 52.67 50.10 48.83 6.06%
EPS -5.25 -1.22 0.16 1.02 1.33 1.90 -0.99 203.17%
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.35 -
NAPS 0.6134 0.47 0.477 0.4841 0.4841 0.4841 0.477 18.20%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.325 0.355 0.315 0.34 0.305 0.32 0.295 -
P/RPS 0.58 0.46 0.42 0.45 0.41 0.45 0.42 23.93%
P/EPS -5.93 -20.34 135.85 23.42 16.06 11.83 -20.89 -56.70%
EY -16.86 -4.92 0.74 4.27 6.23 8.45 -4.79 130.86%
DY 0.00 0.00 1.59 0.00 0.00 0.00 1.69 -
P/NAPS 0.51 0.53 0.46 0.49 0.44 0.46 0.43 12.01%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 28/08/24 30/05/24 27/02/24 29/11/23 24/08/23 31/05/23 -
Price 0.265 0.30 0.335 0.33 0.32 0.32 0.295 -
P/RPS 0.48 0.39 0.44 0.44 0.43 0.45 0.42 9.28%
P/EPS -4.84 -17.19 144.47 22.73 16.85 11.83 -20.89 -62.17%
EY -20.68 -5.82 0.69 4.40 5.93 8.45 -4.79 164.43%
DY 0.00 0.00 1.49 0.00 0.00 0.00 1.69 -
P/NAPS 0.41 0.45 0.49 0.48 0.46 0.46 0.43 -3.11%

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