[EIG] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 16.43%
YoY- 314.22%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 145,760 143,044 136,008 134,414 134,056 128,822 127,984 9.03%
PBT 21,380 21,666 18,876 11,021 9,984 6,972 10,880 56.69%
Tax -3,642 -4,626 -3,988 -3,770 -3,756 -3,304 -3,808 -2.91%
NP 17,737 17,040 14,888 7,251 6,228 3,668 7,072 84.28%
-
NP to SH 17,737 17,040 14,888 7,253 6,229 3,668 7,072 84.28%
-
Tax Rate 17.03% 21.35% 21.13% 34.21% 37.62% 47.39% 35.00% -
Total Cost 128,022 126,004 121,120 127,163 127,828 125,154 120,912 3.87%
-
Net Worth 123,791 125,674 122,214 118,375 114,491 113,004 93,876 20.19%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 5,544 - 4,624 - - - -
Div Payout % - 32.54% - 63.75% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 123,791 125,674 122,214 118,375 114,491 113,004 93,876 20.19%
NOSH 184,763 184,815 185,174 184,961 184,664 185,252 156,460 11.68%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.17% 11.91% 10.95% 5.39% 4.65% 2.85% 5.53% -
ROE 14.33% 13.56% 12.18% 6.13% 5.44% 3.25% 7.53% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 78.89 77.40 73.45 72.67 72.59 69.54 81.80 -2.37%
EPS 9.60 9.22 8.04 3.92 3.37 1.98 4.52 65.00%
DPS 0.00 3.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.67 0.68 0.66 0.64 0.62 0.61 0.60 7.61%
Adjusted Per Share Value based on latest NOSH - 184,160
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 61.45 60.31 57.34 56.67 56.52 54.31 53.96 9.02%
EPS 7.48 7.18 6.28 3.06 2.63 1.55 2.98 84.38%
DPS 0.00 2.34 0.00 1.95 0.00 0.00 0.00 -
NAPS 0.5219 0.5298 0.5153 0.4991 0.4827 0.4764 0.3958 20.18%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.00 0.97 0.65 0.50 0.50 0.43 0.41 -
P/RPS 1.27 1.25 0.88 0.69 0.69 0.62 0.50 85.84%
P/EPS 10.42 10.52 8.08 12.75 14.82 21.72 9.07 9.66%
EY 9.60 9.51 12.37 7.84 6.75 4.60 11.02 -8.76%
DY 0.00 3.09 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.43 0.98 0.78 0.81 0.70 0.68 68.46%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 20/11/13 26/08/13 22/05/13 27/02/13 21/11/12 27/08/12 -
Price 1.27 0.90 0.74 0.50 0.50 0.50 0.38 -
P/RPS 1.61 1.16 1.01 0.69 0.69 0.72 0.46 129.99%
P/EPS 13.23 9.76 9.20 12.75 14.82 25.25 8.41 35.15%
EY 7.56 10.24 10.86 7.84 6.75 3.96 11.89 -25.99%
DY 0.00 3.33 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.32 1.12 0.78 0.81 0.82 0.63 108.32%

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