[EIG] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 0.97%
YoY- 162.9%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 134,414 100,542 64,411 31,996 132,340 101,142 64,642 62.83%
PBT 11,021 7,488 3,486 2,720 5,231 2,477 370 858.92%
Tax -3,770 -2,817 -1,652 -952 -3,682 -2,994 -2,137 45.95%
NP 7,251 4,671 1,834 1,768 1,549 -517 -1,767 -
-
NP to SH 7,253 4,672 1,834 1,768 1,751 -320 -1,551 -
-
Tax Rate 34.21% 37.62% 47.39% 35.00% 70.39% 120.87% 577.57% -
Total Cost 127,163 95,871 62,577 30,228 130,791 101,659 66,409 54.14%
-
Net Worth 118,375 114,491 113,004 93,876 86,114 82,666 80,178 29.62%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 4,624 - - - - - - -
Div Payout % 63.75% - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 118,375 114,491 113,004 93,876 86,114 82,666 80,178 29.62%
NOSH 184,961 184,664 185,252 156,460 143,524 133,333 131,440 25.54%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.39% 4.65% 2.85% 5.53% 1.17% -0.51% -2.73% -
ROE 6.13% 4.08% 1.62% 1.88% 2.03% -0.39% -1.93% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 72.67 54.45 34.77 20.45 92.21 75.86 49.18 29.70%
EPS 3.92 2.53 0.99 1.13 1.22 -0.24 -1.18 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.61 0.60 0.60 0.62 0.61 3.24%
Adjusted Per Share Value based on latest NOSH - 184,166
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 56.67 42.39 27.16 13.49 55.79 42.64 27.25 62.85%
EPS 3.06 1.97 0.77 0.75 0.74 -0.13 -0.65 -
DPS 1.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4991 0.4827 0.4764 0.3958 0.3631 0.3485 0.338 29.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.50 0.50 0.43 0.41 0.38 0.41 0.49 -
P/RPS 0.69 0.92 1.24 2.00 0.41 0.54 1.00 -21.89%
P/EPS 12.75 19.76 43.43 36.28 31.15 -170.83 -41.53 -
EY 7.84 5.06 2.30 2.76 3.21 -0.59 -2.41 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.70 0.68 0.63 0.66 0.80 -1.67%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 27/02/13 21/11/12 27/08/12 22/05/12 28/02/12 24/11/11 -
Price 0.50 0.50 0.50 0.38 0.44 0.38 0.45 -
P/RPS 0.69 0.92 1.44 1.86 0.48 0.50 0.92 -17.43%
P/EPS 12.75 19.76 50.51 33.63 36.07 -158.33 -38.14 -
EY 7.84 5.06 1.98 2.97 2.77 -0.63 -2.62 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.82 0.63 0.73 0.61 0.74 3.56%

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