[EIG] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -48.68%
YoY- 110.52%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 142,984 109,320 71,522 34,002 134,414 100,542 64,411 70.25%
PBT 20,383 16,035 10,833 4,719 11,021 7,488 3,486 224.90%
Tax -4,898 -2,732 -2,313 -997 -3,770 -2,817 -1,652 106.51%
NP 15,485 13,303 8,520 3,722 7,251 4,671 1,834 315.18%
-
NP to SH 15,485 13,303 8,520 3,722 7,253 4,672 1,834 315.18%
-
Tax Rate 24.03% 17.04% 21.35% 21.13% 34.21% 37.62% 47.39% -
Total Cost 127,499 96,017 63,002 30,280 127,163 95,871 62,577 60.78%
-
Net Worth 127,501 123,791 125,674 122,214 118,375 114,491 113,004 8.38%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 5,543 - 2,772 - 4,624 - - -
Div Payout % 35.80% - 32.54% - 63.75% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 127,501 123,791 125,674 122,214 118,375 114,491 113,004 8.38%
NOSH 184,785 184,763 184,815 185,174 184,961 184,664 185,252 -0.16%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.83% 12.17% 11.91% 10.95% 5.39% 4.65% 2.85% -
ROE 12.14% 10.75% 6.78% 3.05% 6.13% 4.08% 1.62% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 77.38 59.17 38.70 18.36 72.67 54.45 34.77 70.54%
EPS 8.38 7.20 4.61 2.01 3.92 2.53 0.99 315.88%
DPS 3.00 0.00 1.50 0.00 2.50 0.00 0.00 -
NAPS 0.69 0.67 0.68 0.66 0.64 0.62 0.61 8.57%
Adjusted Per Share Value based on latest NOSH - 185,174
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 42.29 32.33 21.15 10.06 39.76 29.74 19.05 70.25%
EPS 4.58 3.93 2.52 1.10 2.15 1.38 0.54 316.43%
DPS 1.64 0.00 0.82 0.00 1.37 0.00 0.00 -
NAPS 0.3771 0.3661 0.3717 0.3615 0.3501 0.3386 0.3342 8.39%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.21 1.00 0.97 0.65 0.50 0.50 0.43 -
P/RPS 1.56 1.69 2.51 3.54 0.69 0.92 1.24 16.55%
P/EPS 14.44 13.89 21.04 32.34 12.75 19.76 43.43 -52.03%
EY 6.93 7.20 4.75 3.09 7.84 5.06 2.30 108.75%
DY 2.48 0.00 1.55 0.00 5.00 0.00 0.00 -
P/NAPS 1.75 1.49 1.43 0.98 0.78 0.81 0.70 84.30%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 24/02/14 20/11/13 26/08/13 22/05/13 27/02/13 21/11/12 -
Price 1.24 1.27 0.90 0.74 0.50 0.50 0.50 -
P/RPS 1.60 2.15 2.33 4.03 0.69 0.92 1.44 7.28%
P/EPS 14.80 17.64 19.52 36.82 12.75 19.76 50.51 -55.91%
EY 6.76 5.67 5.12 2.72 7.84 5.06 1.98 126.90%
DY 2.42 0.00 1.67 0.00 5.00 0.00 0.00 -
P/NAPS 1.80 1.90 1.32 1.12 0.78 0.81 0.82 68.98%

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