[EIG] QoQ Annualized Quarter Result on 31-Mar-2019 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -12.87%
YoY- 2898.48%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 179,268 170,740 167,472 168,163 175,077 172,624 167,288 4.70%
PBT 11,958 9,940 11,960 13,299 13,486 14,292 14,736 -12.96%
Tax -4,965 -3,610 -3,336 -3,452 -3,266 -3,452 -3,524 25.59%
NP 6,993 6,330 8,624 9,847 10,220 10,840 11,212 -26.93%
-
NP to SH 8,508 8,616 12,360 11,026 12,654 13,870 11,944 -20.19%
-
Tax Rate 41.52% 36.32% 27.89% 25.96% 24.22% 24.15% 23.91% -
Total Cost 172,274 164,410 158,848 158,316 164,857 161,784 156,076 6.78%
-
Net Worth 177,895 180,267 177,895 175,523 177,895 180,267 175,523 0.89%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - 5,929 - -
Div Payout % - - - - - 42.75% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 177,895 180,267 177,895 175,523 177,895 180,267 175,523 0.89%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.90% 3.71% 5.15% 5.86% 5.84% 6.28% 6.70% -
ROE 4.78% 4.78% 6.95% 6.28% 7.11% 7.69% 6.80% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 75.58 71.98 70.61 70.90 73.81 72.78 70.53 4.70%
EPS 2.95 2.66 3.64 4.15 4.31 4.58 4.72 -26.83%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.75 0.76 0.75 0.74 0.75 0.76 0.74 0.89%
Adjusted Per Share Value based on latest NOSH - 237,194
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 53.02 50.50 49.53 49.74 51.78 51.06 49.48 4.70%
EPS 2.52 2.55 3.66 3.26 3.74 4.10 3.53 -20.07%
DPS 0.00 0.00 0.00 0.00 0.00 1.75 0.00 -
NAPS 0.5262 0.5332 0.5262 0.5191 0.5262 0.5332 0.5191 0.90%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.55 0.565 0.59 0.655 0.60 0.60 0.60 -
P/RPS 0.73 0.78 0.84 0.92 0.81 0.82 0.85 -9.62%
P/EPS 15.33 15.55 11.32 14.09 11.25 10.26 11.92 18.20%
EY 6.52 6.43 8.83 7.10 8.89 9.75 8.39 -15.43%
DY 0.00 0.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.73 0.74 0.79 0.89 0.80 0.79 0.81 -6.68%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 28/11/19 28/08/19 28/05/19 26/02/19 26/11/18 27/08/18 -
Price 0.54 0.555 0.67 0.54 0.66 0.595 0.61 -
P/RPS 0.71 0.77 0.95 0.76 0.89 0.82 0.86 -11.96%
P/EPS 15.05 15.28 12.86 11.62 12.37 10.18 12.11 15.54%
EY 6.64 6.54 7.78 8.61 8.08 9.83 8.25 -13.44%
DY 0.00 0.00 0.00 0.00 0.00 4.20 0.00 -
P/NAPS 0.72 0.73 0.89 0.73 0.88 0.78 0.82 -8.28%

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