[EIG] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -85.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/10/05 CAGR
Revenue 124,660 82,306 53,613 27,433 114,376 85,474 67,728 53.96%
PBT 18,101 13,164 8,626 2,732 18,888 14,635 11,017 42.08%
Tax -4,342 -3,173 -1,998 -691 -4,835 -4,472 -3,289 21.71%
NP 13,759 9,991 6,628 2,041 14,053 10,163 7,728 50.38%
-
NP to SH 13,759 9,991 6,628 2,041 14,053 10,163 7,728 50.38%
-
Tax Rate 23.99% 24.10% 23.16% 25.29% 25.60% 30.56% 29.85% -
Total Cost 110,901 72,315 46,985 25,392 100,323 75,311 60,000 54.42%
-
Net Worth 105,561 103,148 100,860 99,648 97,206 93,590 91,199 10.89%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/10/05 CAGR
Div 5,997 2,998 - - 6,000 2,999 2,999 63.26%
Div Payout % 43.59% 30.01% - - 42.70% 29.52% 38.82% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/10/05 CAGR
Net Worth 105,561 103,148 100,860 99,648 97,206 93,590 91,199 10.89%
NOSH 119,956 119,939 120,072 120,058 120,008 119,988 119,999 -0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/10/05 CAGR
NP Margin 11.04% 12.14% 12.36% 7.44% 12.29% 11.89% 11.41% -
ROE 13.03% 9.69% 6.57% 2.05% 14.46% 10.86% 8.47% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/10/05 CAGR
RPS 103.92 68.62 44.65 22.85 95.31 71.24 56.44 54.00%
EPS 11.47 8.33 5.52 1.70 11.71 8.47 6.44 50.42%
DPS 5.00 2.50 0.00 0.00 5.00 2.50 2.50 63.28%
NAPS 0.88 0.86 0.84 0.83 0.81 0.78 0.76 10.92%
Adjusted Per Share Value based on latest NOSH - 120,058
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/10/05 CAGR
RPS 52.56 34.70 22.60 11.57 48.22 36.04 28.55 53.98%
EPS 5.80 4.21 2.79 0.86 5.92 4.28 3.26 50.31%
DPS 2.53 1.26 0.00 0.00 2.53 1.26 1.26 63.73%
NAPS 0.445 0.4349 0.4252 0.4201 0.4098 0.3946 0.3845 10.88%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/10/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 31/10/05 -
Price 0.80 0.77 0.75 0.83 0.85 0.87 0.85 -
P/RPS 0.77 1.12 1.68 3.63 0.89 1.22 1.51 -37.89%
P/EPS 6.97 9.24 13.59 48.82 7.26 10.27 13.20 -36.34%
EY 14.34 10.82 7.36 2.05 13.78 9.74 7.58 56.98%
DY 6.25 3.25 0.00 0.00 5.88 2.87 2.94 70.48%
P/NAPS 0.91 0.90 0.89 1.00 1.05 1.12 1.12 -13.65%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 31/10/05 CAGR
Date 25/05/07 09/02/07 21/11/06 21/08/06 23/05/06 23/02/06 27/12/05 -
Price 0.75 0.80 0.80 0.83 0.86 0.90 0.91 -
P/RPS 0.72 1.17 1.79 3.63 0.90 1.26 1.61 -43.40%
P/EPS 6.54 9.60 14.49 48.82 7.34 10.63 14.13 -42.01%
EY 15.29 10.41 6.90 2.05 13.62 9.41 7.08 72.39%
DY 6.67 3.13 0.00 0.00 5.81 2.78 2.75 87.14%
P/NAPS 0.85 0.93 0.95 1.00 1.06 1.15 1.20 -21.64%

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