[EIG] QoQ Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 22.28%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 69,092 62,586 57,628 58,142 55,844 65,575 4.28%
PBT 12,052 16,037 12,298 12,256 10,708 17,294 -25.15%
Tax -4,356 -4,349 -3,790 -3,970 -3,932 -5,684 -19.22%
NP 7,696 11,688 8,508 8,286 6,776 11,610 -28.09%
-
NP to SH 7,696 11,688 8,508 8,286 6,776 11,610 -28.09%
-
Tax Rate 36.14% 27.12% 30.82% 32.39% 36.72% 32.87% -
Total Cost 61,396 50,898 49,120 49,856 49,068 53,965 10.90%
-
Net Worth 76,737 64,749 0 0 0 3,695,672 -95.53%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - 2,416 - - - - -
Div Payout % - 20.67% - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 76,737 64,749 0 0 0 3,695,672 -95.53%
NOSH 111,213 96,641 96,681 96,573 96,799 96,669 11.89%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 11.14% 18.68% 14.76% 14.25% 12.13% 17.70% -
ROE 10.03% 18.05% 0.00% 0.00% 0.00% 0.31% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 62.13 64.76 59.61 60.20 57.69 67.83 -6.79%
EPS 6.92 12.09 8.80 8.58 7.00 12.01 -35.74%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.67 0.00 0.00 0.00 38.23 -96.00%
Adjusted Per Share Value based on latest NOSH - 96,837
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 29.13 26.39 24.30 24.51 23.54 27.65 4.27%
EPS 3.24 4.93 3.59 3.49 2.86 4.89 -28.12%
DPS 0.00 1.02 0.00 0.00 0.00 0.00 -
NAPS 0.3235 0.273 0.00 0.00 0.00 15.5808 -95.53%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/04/04 - - - - - -
Price 1.28 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.06 0.00 0.00 0.00 0.00 0.00 -
P/EPS 18.50 0.00 0.00 0.00 0.00 0.00 -
EY 5.41 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 14/06/04 25/03/04 - - - - -
Price 1.23 1.18 0.00 0.00 0.00 0.00 -
P/RPS 1.98 1.82 0.00 0.00 0.00 0.00 -
P/EPS 17.77 9.76 0.00 0.00 0.00 0.00 -
EY 5.63 10.25 0.00 0.00 0.00 0.00 -
DY 0.00 2.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.76 0.00 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