[EIG] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -81.39%
YoY- 32.97%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 183,330 137,129 91,171 47,057 167,152 121,664 74,393 82.34%
PBT 14,823 11,163 6,798 3,568 21,175 15,299 7,318 60.02%
Tax -4,179 -2,613 -1,370 -632 -5,402 -4,136 -1,902 68.92%
NP 10,644 8,550 5,428 2,936 15,773 11,163 5,416 56.83%
-
NP to SH 10,644 8,550 5,428 2,936 15,773 11,163 5,416 56.83%
-
Tax Rate 28.19% 23.41% 20.15% 17.71% 25.51% 27.03% 25.99% -
Total Cost 172,686 128,579 85,743 44,121 151,379 110,501 68,977 84.27%
-
Net Worth 131,987 130,625 130,747 126,962 121,359 117,909 111,097 12.16%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,959 1,979 - - - 3,204 - -
Div Payout % 37.20% 23.15% - - - 28.70% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 131,987 130,625 130,747 126,962 121,359 117,909 111,097 12.16%
NOSH 131,987 131,944 132,068 132,252 129,105 128,163 126,247 3.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.81% 6.24% 5.95% 6.24% 9.44% 9.18% 7.28% -
ROE 8.06% 6.55% 4.15% 2.31% 13.00% 9.47% 4.88% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 138.90 103.93 69.03 35.58 129.47 94.93 58.93 77.01%
EPS 8.06 6.48 4.11 2.22 12.20 8.71 4.29 52.20%
DPS 3.00 1.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.00 0.99 0.99 0.96 0.94 0.92 0.88 8.88%
Adjusted Per Share Value based on latest NOSH - 132,252
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 77.29 57.81 38.44 19.84 70.47 51.29 31.36 82.35%
EPS 4.49 3.60 2.29 1.24 6.65 4.71 2.28 57.04%
DPS 1.67 0.83 0.00 0.00 0.00 1.35 0.00 -
NAPS 0.5565 0.5507 0.5512 0.5353 0.5116 0.4971 0.4684 12.16%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.70 0.63 0.74 0.69 0.72 0.76 0.84 -
P/RPS 0.50 0.61 1.07 1.94 0.56 0.80 1.43 -50.33%
P/EPS 8.68 9.72 18.00 31.08 5.89 8.73 19.58 -41.83%
EY 11.52 10.29 5.55 3.22 16.97 11.46 5.11 71.84%
DY 4.29 2.38 0.00 0.00 0.00 3.29 0.00 -
P/NAPS 0.70 0.64 0.75 0.72 0.77 0.83 0.95 -18.40%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 13/02/09 19/11/08 19/08/08 16/05/08 20/02/08 21/11/07 -
Price 0.59 0.82 0.73 0.80 0.75 0.75 0.75 -
P/RPS 0.42 0.79 1.06 2.25 0.58 0.79 1.27 -52.14%
P/EPS 7.32 12.65 17.76 36.04 6.14 8.61 17.48 -43.99%
EY 13.67 7.90 5.63 2.78 16.29 11.61 5.72 78.65%
DY 5.08 1.83 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.59 0.83 0.74 0.83 0.80 0.82 0.85 -21.58%

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