[EIG] QoQ Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
08-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 29.62%
YoY- 20.36%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/01/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 0 80,656 0 75,137 71,240 69,092 62,586 -
PBT 0 17,732 0 15,488 12,400 12,052 16,037 -
Tax 0 -5,510 0 -5,248 -4,500 -4,356 -4,349 -
NP 0 12,222 0 10,240 7,900 7,696 11,688 -
-
NP to SH 0 12,222 0 10,240 7,900 7,696 11,688 -
-
Tax Rate - 31.07% - 33.88% 36.29% 36.14% 27.12% -
Total Cost 0 68,434 0 64,897 63,340 61,396 50,898 -
-
Net Worth 87,131 87,131 0 84,292 80,847 76,737 64,749 29.04%
Dividend
31/03/05 31/01/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - 7,064 - 2,341 - - 2,416 -
Div Payout % - 57.80% - 22.87% - - 20.67% -
Equity
31/03/05 31/01/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 87,131 87,131 0 84,292 80,847 76,737 64,749 29.04%
NOSH 117,745 117,745 117,073 117,073 115,497 111,213 96,641 18.48%
Ratio Analysis
31/03/05 31/01/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 0.00% 15.15% 0.00% 13.63% 11.09% 11.14% 18.68% -
ROE 0.00% 14.03% 0.00% 12.15% 9.77% 10.03% 18.05% -
Per Share
31/03/05 31/01/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 0.00 68.50 0.00 64.18 61.68 62.13 64.76 -
EPS 0.00 10.38 0.00 8.75 6.84 6.92 12.09 -
DPS 0.00 6.00 0.00 2.00 0.00 0.00 2.50 -
NAPS 0.74 0.74 0.00 0.72 0.70 0.69 0.67 8.90%
Adjusted Per Share Value based on latest NOSH - 119,935
31/03/05 31/01/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 0.00 34.00 0.00 31.68 30.03 29.13 26.39 -
EPS 0.00 5.15 0.00 4.32 3.33 3.24 4.93 -
DPS 0.00 2.98 0.00 0.99 0.00 0.00 1.02 -
NAPS 0.3673 0.3673 0.00 0.3554 0.3409 0.3235 0.273 29.02%
Price Multiplier on Financial Quarter End Date
31/03/05 31/01/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 31/03/05 31/01/05 31/12/04 29/10/04 30/07/04 30/04/04 - -
Price 1.06 1.09 1.05 0.98 1.17 1.28 0.00 -
P/RPS 0.00 1.59 0.00 1.53 1.90 2.06 0.00 -
P/EPS 0.00 10.50 0.00 11.20 17.11 18.50 0.00 -
EY 0.00 9.52 0.00 8.93 5.85 5.41 0.00 -
DY 0.00 5.50 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 1.43 1.47 0.00 1.36 1.67 1.86 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/01/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date - 24/03/05 - 08/12/04 16/09/04 14/06/04 25/03/04 -
Price 0.00 1.02 0.00 1.04 1.10 1.23 1.18 -
P/RPS 0.00 1.49 0.00 1.62 1.78 1.98 1.82 -
P/EPS 0.00 9.83 0.00 11.89 16.08 17.77 9.76 -
EY 0.00 10.18 0.00 8.41 6.22 5.63 10.25 -
DY 0.00 5.88 0.00 1.92 0.00 0.00 2.12 -
P/NAPS 0.00 1.38 0.00 1.44 1.57 1.78 1.76 -

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