[EIG] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -90.36%
YoY- -65.05%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 169,991 127,707 80,901 37,823 183,330 137,129 91,171 51.54%
PBT 3,805 8,959 4,836 1,718 14,823 11,163 6,798 -32.10%
Tax -3,957 -3,849 -1,257 -692 -4,179 -2,613 -1,370 102.94%
NP -152 5,110 3,579 1,026 10,644 8,550 5,428 -
-
NP to SH -656 5,349 3,595 1,026 10,644 8,550 5,428 -
-
Tax Rate 103.99% 42.96% 25.99% 40.28% 28.19% 23.41% 20.15% -
Total Cost 170,143 122,597 77,322 36,797 172,686 128,579 85,743 57.97%
-
Net Worth 122,200 140,981 133,983 131,538 131,987 130,625 130,747 -4.41%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 1,382 - - 3,959 1,979 - -
Div Payout % - 25.84% - - 37.20% 23.15% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 122,200 140,981 133,983 131,538 131,987 130,625 130,747 -4.41%
NOSH 130,000 138,217 132,656 131,538 131,987 131,944 132,068 -1.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -0.09% 4.00% 4.42% 2.71% 5.81% 6.24% 5.95% -
ROE -0.54% 3.79% 2.68% 0.78% 8.06% 6.55% 4.15% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 130.76 92.40 60.99 28.75 138.90 103.93 69.03 53.15%
EPS -0.50 3.87 2.71 0.78 8.06 6.48 4.11 -
DPS 0.00 1.00 0.00 0.00 3.00 1.50 0.00 -
NAPS 0.94 1.02 1.01 1.00 1.00 0.99 0.99 -3.39%
Adjusted Per Share Value based on latest NOSH - 131,538
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 50.28 37.77 23.93 11.19 54.22 40.56 26.97 51.53%
EPS -0.19 1.58 1.06 0.30 3.15 2.53 1.61 -
DPS 0.00 0.41 0.00 0.00 1.17 0.59 0.00 -
NAPS 0.3614 0.417 0.3963 0.389 0.3904 0.3863 0.3867 -4.41%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.81 0.60 0.62 0.57 0.70 0.63 0.74 -
P/RPS 0.62 0.65 1.02 1.98 0.50 0.61 1.07 -30.51%
P/EPS -160.52 15.50 22.88 73.08 8.68 9.72 18.00 -
EY -0.62 6.45 4.37 1.37 11.52 10.29 5.55 -
DY 0.00 1.67 0.00 0.00 4.29 2.38 0.00 -
P/NAPS 0.86 0.59 0.61 0.57 0.70 0.64 0.75 9.56%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 26/08/09 27/05/09 13/02/09 19/11/08 -
Price 0.52 0.63 0.60 0.70 0.59 0.82 0.73 -
P/RPS 0.40 0.68 0.98 2.43 0.42 0.79 1.06 -47.81%
P/EPS -103.05 16.28 22.14 89.74 7.32 12.65 17.76 -
EY -0.97 6.14 4.52 1.11 13.67 7.90 5.63 -
DY 0.00 1.59 0.00 0.00 5.08 1.83 0.00 -
P/NAPS 0.55 0.62 0.59 0.70 0.59 0.83 0.74 -17.96%

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