[EIG] QoQ Annualized Quarter Result on 31-Jan-2004 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 37.38%
YoY- 0.67%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 75,137 71,240 69,092 62,586 57,628 58,142 55,844 21.76%
PBT 15,488 12,400 12,052 16,037 12,298 12,256 10,708 27.75%
Tax -5,248 -4,500 -4,356 -4,349 -3,790 -3,970 -3,932 21.11%
NP 10,240 7,900 7,696 11,688 8,508 8,286 6,776 31.52%
-
NP to SH 10,240 7,900 7,696 11,688 8,508 8,286 6,776 31.52%
-
Tax Rate 33.88% 36.29% 36.14% 27.12% 30.82% 32.39% 36.72% -
Total Cost 64,897 63,340 61,396 50,898 49,120 49,856 49,068 20.38%
-
Net Worth 84,292 80,847 76,737 64,749 0 0 0 -
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div 2,341 - - 2,416 - - - -
Div Payout % 22.87% - - 20.67% - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 84,292 80,847 76,737 64,749 0 0 0 -
NOSH 117,073 115,497 111,213 96,641 96,681 96,573 96,799 13.45%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 13.63% 11.09% 11.14% 18.68% 14.76% 14.25% 12.13% -
ROE 12.15% 9.77% 10.03% 18.05% 0.00% 0.00% 0.00% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 64.18 61.68 62.13 64.76 59.61 60.20 57.69 7.33%
EPS 8.75 6.84 6.92 12.09 8.80 8.58 7.00 15.96%
DPS 2.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.69 0.67 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 96,684
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 31.68 30.03 29.13 26.39 24.30 24.51 23.54 21.78%
EPS 4.32 3.33 3.24 4.93 3.59 3.49 2.86 31.48%
DPS 0.99 0.00 0.00 1.02 0.00 0.00 0.00 -
NAPS 0.3554 0.3409 0.3235 0.273 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 - - - - -
Price 0.98 1.17 1.28 0.00 0.00 0.00 0.00 -
P/RPS 1.53 1.90 2.06 0.00 0.00 0.00 0.00 -
P/EPS 11.20 17.11 18.50 0.00 0.00 0.00 0.00 -
EY 8.93 5.85 5.41 0.00 0.00 0.00 0.00 -
DY 2.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.67 1.86 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 08/12/04 16/09/04 14/06/04 25/03/04 - - - -
Price 1.04 1.10 1.23 1.18 0.00 0.00 0.00 -
P/RPS 1.62 1.78 1.98 1.82 0.00 0.00 0.00 -
P/EPS 11.89 16.08 17.77 9.76 0.00 0.00 0.00 -
EY 8.41 6.22 5.63 10.25 0.00 0.00 0.00 -
DY 1.92 0.00 0.00 2.12 0.00 0.00 0.00 -
P/NAPS 1.44 1.57 1.78 1.76 0.00 0.00 0.00 -

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