[EIG] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -6.63%
YoY- -32.52%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 170,276 161,802 151,292 183,330 182,838 182,342 188,228 -6.44%
PBT 11,945 9,672 6,872 14,823 14,884 13,596 14,272 -11.16%
Tax -5,132 -2,514 -2,768 -4,179 -3,484 -2,740 -2,528 60.12%
NP 6,813 7,158 4,104 10,644 11,400 10,856 11,744 -30.37%
-
NP to SH 7,132 7,190 4,104 10,644 11,400 10,856 11,744 -28.22%
-
Tax Rate 42.96% 25.99% 40.28% 28.19% 23.41% 20.15% 17.71% -
Total Cost 163,462 154,644 147,188 172,686 171,438 171,486 176,484 -4.96%
-
Net Worth 140,981 133,983 131,538 131,987 130,624 130,747 126,962 7.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,842 - - 3,959 2,638 - - -
Div Payout % 25.84% - - 37.20% 23.15% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 140,981 133,983 131,538 131,987 130,624 130,747 126,962 7.21%
NOSH 138,217 132,656 131,538 131,987 131,944 132,068 132,252 2.97%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.00% 4.42% 2.71% 5.81% 6.24% 5.95% 6.24% -
ROE 5.06% 5.37% 3.12% 8.06% 8.73% 8.30% 9.25% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 123.19 121.97 115.02 138.90 138.57 138.07 142.32 -9.15%
EPS 5.16 5.42 3.12 8.06 8.64 8.22 8.88 -30.29%
DPS 1.33 0.00 0.00 3.00 2.00 0.00 0.00 -
NAPS 1.02 1.01 1.00 1.00 0.99 0.99 0.96 4.11%
Adjusted Per Share Value based on latest NOSH - 132,165
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 50.36 47.86 44.75 54.22 54.08 53.93 55.67 -6.44%
EPS 2.11 2.13 1.21 3.15 3.37 3.21 3.47 -28.16%
DPS 0.55 0.00 0.00 1.17 0.78 0.00 0.00 -
NAPS 0.417 0.3963 0.389 0.3904 0.3863 0.3867 0.3755 7.21%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.62 0.57 0.70 0.63 0.74 0.69 -
P/RPS 0.49 0.51 0.50 0.50 0.45 0.54 0.48 1.38%
P/EPS 11.63 11.44 18.27 8.68 7.29 9.00 7.77 30.75%
EY 8.60 8.74 5.47 11.52 13.71 11.11 12.87 -23.51%
DY 2.22 0.00 0.00 4.29 3.17 0.00 0.00 -
P/NAPS 0.59 0.61 0.57 0.70 0.64 0.75 0.72 -12.40%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 26/08/09 27/05/09 13/02/09 19/11/08 19/08/08 -
Price 0.63 0.60 0.70 0.59 0.82 0.73 0.80 -
P/RPS 0.51 0.49 0.61 0.42 0.59 0.53 0.56 -6.02%
P/EPS 12.21 11.07 22.44 7.32 9.49 8.88 9.01 22.39%
EY 8.19 9.03 4.46 13.67 10.54 11.26 11.10 -18.30%
DY 2.12 0.00 0.00 5.08 2.44 0.00 0.00 -
P/NAPS 0.62 0.59 0.70 0.59 0.83 0.74 0.83 -17.62%

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