[EIG] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 93.06%
YoY- 11.24%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 132,340 101,142 64,642 32,457 141,090 111,714 78,722 41.33%
PBT 5,231 2,477 370 -2,226 -42,002 -32,581 -21,162 -
Tax -3,682 -2,994 -2,137 -788 853 125 -42 1868.07%
NP 1,549 -517 -1,767 -3,014 -41,149 -32,456 -21,204 -
-
NP to SH 1,751 -320 -1,551 -2,811 -40,492 -32,065 -21,113 -
-
Tax Rate 70.39% 120.87% 577.57% - - - - -
Total Cost 130,791 101,659 66,409 35,471 182,239 144,170 99,926 19.63%
-
Net Worth 86,114 82,666 80,178 80,502 83,148 95,046 105,631 -12.72%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 86,114 82,666 80,178 80,502 83,148 95,046 105,631 -12.72%
NOSH 143,524 133,333 131,440 131,971 131,981 132,009 132,038 5.71%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.17% -0.51% -2.73% -9.29% -29.17% -29.05% -26.94% -
ROE 2.03% -0.39% -1.93% -3.49% -48.70% -33.74% -19.99% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 92.21 75.86 49.18 24.59 106.90 84.63 59.62 33.70%
EPS 1.22 -0.24 -1.18 -2.13 -30.68 -24.29 -15.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.62 0.61 0.61 0.63 0.72 0.80 -17.43%
Adjusted Per Share Value based on latest NOSH - 131,971
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 55.79 42.64 27.25 13.68 59.48 47.10 33.19 41.32%
EPS 0.74 -0.13 -0.65 -1.19 -17.07 -13.52 -8.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3631 0.3485 0.338 0.3394 0.3506 0.4007 0.4453 -12.70%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.38 0.41 0.49 0.45 0.48 0.60 0.58 -
P/RPS 0.41 0.54 1.00 1.83 0.45 0.71 0.97 -43.64%
P/EPS 31.15 -170.83 -41.53 -21.13 -1.56 -2.47 -3.63 -
EY 3.21 -0.59 -2.41 -4.73 -63.92 -40.48 -27.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.80 0.74 0.76 0.83 0.72 -8.50%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 28/02/12 24/11/11 26/08/11 30/05/11 28/02/11 25/11/10 -
Price 0.44 0.38 0.45 0.50 0.50 0.48 0.55 -
P/RPS 0.48 0.50 0.92 2.03 0.47 0.57 0.92 -35.16%
P/EPS 36.07 -158.33 -38.14 -23.47 -1.63 -1.98 -3.44 -
EY 2.77 -0.63 -2.62 -4.26 -61.36 -50.60 -29.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.61 0.74 0.82 0.79 0.67 0.69 3.82%

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