[EIG] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 1662.38%
YoY- -68.53%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 116,800 95,252 103,288 129,481 130,172 117,862 88,964 19.84%
PBT -10,016 -22,652 -24,628 2,533 2,448 482 -7,944 16.65%
Tax -152 2,298 872 -461 -1,604 -1,184 472 -
NP -10,168 -20,354 -23,756 2,072 844 -702 -7,472 22.73%
-
NP to SH -10,496 -20,534 -23,304 1,979 -126 -1,336 -2,844 138.24%
-
Tax Rate - - - 18.20% 65.52% 245.64% - -
Total Cost 126,968 115,606 127,044 127,409 129,328 118,564 96,436 20.06%
-
Net Worth 166,035 163,663 168,407 173,151 173,151 173,151 173,151 -2.75%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 2,371 - 1,185 - 2,371 - -
Div Payout % - 0.00% - 59.93% - 0.00% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 166,035 163,663 168,407 173,151 173,151 173,151 173,151 -2.75%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -8.71% -21.37% -23.00% 1.60% 0.65% -0.60% -8.40% -
ROE -6.32% -12.55% -13.84% 1.14% -0.07% -0.77% -1.64% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 49.24 40.16 43.55 54.59 54.88 49.69 37.51 19.82%
EPS -4.29 -8.58 -10.00 0.87 0.36 -0.30 -3.16 22.53%
DPS 0.00 1.00 0.00 0.50 0.00 1.00 0.00 -
NAPS 0.70 0.69 0.71 0.73 0.73 0.73 0.73 -2.75%
Adjusted Per Share Value based on latest NOSH - 237,194
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 34.55 28.17 30.55 38.30 38.50 34.86 26.31 19.85%
EPS -3.10 -6.07 -6.89 0.59 -0.04 -0.40 -0.84 138.24%
DPS 0.00 0.70 0.00 0.35 0.00 0.70 0.00 -
NAPS 0.4911 0.4841 0.4981 0.5121 0.5121 0.5121 0.5121 -2.74%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.385 0.38 0.39 0.415 0.465 0.45 0.455 -
P/RPS 0.78 0.95 0.90 0.76 0.85 0.91 1.21 -25.31%
P/EPS -8.70 -4.39 -3.97 49.74 -870.76 -79.89 -37.95 -62.44%
EY -11.49 -22.78 -25.19 2.01 -0.11 -1.25 -2.64 165.85%
DY 0.00 2.63 0.00 1.20 0.00 2.22 0.00 -
P/NAPS 0.55 0.55 0.55 0.57 0.64 0.62 0.62 -7.65%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 25/11/21 27/09/21 27/05/21 26/02/21 26/11/20 18/08/20 -
Price 0.355 0.38 0.41 0.00 0.435 0.475 0.42 -
P/RPS 0.72 0.95 0.94 0.00 0.79 0.96 1.12 -25.45%
P/EPS -8.02 -4.39 -4.17 0.00 -814.58 -84.33 -35.03 -62.47%
EY -12.46 -22.78 -23.96 0.00 -0.12 -1.19 -2.85 166.65%
DY 0.00 2.63 0.00 0.00 0.00 2.11 0.00 -
P/NAPS 0.51 0.55 0.58 0.00 0.60 0.65 0.58 -8.19%

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