[EIG] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -75.64%
YoY- 1.34%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 150,779 109,614 72,967 35,119 142,984 109,320 71,522 64.48%
PBT 20,972 13,880 11,382 4,915 20,383 16,035 10,833 55.39%
Tax -4,810 -2,688 -2,200 -1,143 -4,898 -2,732 -2,313 62.99%
NP 16,162 11,192 9,182 3,772 15,485 13,303 8,520 53.29%
-
NP to SH 16,162 11,192 9,182 3,772 15,485 13,303 8,520 53.29%
-
Tax Rate 22.94% 19.37% 19.33% 23.26% 24.03% 17.04% 21.35% -
Total Cost 134,617 98,422 63,785 31,347 127,499 96,017 63,002 65.97%
-
Net Worth 138,848 135,043 135,138 129,431 127,501 123,791 125,674 6.87%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 6,479 - 2,776 - 5,543 - 2,772 76.21%
Div Payout % 40.09% - 30.24% - 35.80% - 32.54% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 138,848 135,043 135,138 129,431 127,501 123,791 125,674 6.87%
NOSH 185,131 184,991 185,120 184,901 184,785 184,763 184,815 0.11%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.72% 10.21% 12.58% 10.74% 10.83% 12.17% 11.91% -
ROE 11.64% 8.29% 6.79% 2.91% 12.14% 10.75% 6.78% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 81.44 59.25 39.42 18.99 77.38 59.17 38.70 64.29%
EPS 8.73 6.05 4.96 2.04 8.38 7.20 4.61 53.12%
DPS 3.50 0.00 1.50 0.00 3.00 0.00 1.50 76.01%
NAPS 0.75 0.73 0.73 0.70 0.69 0.67 0.68 6.75%
Adjusted Per Share Value based on latest NOSH - 184,901
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 44.60 32.42 21.58 10.39 42.29 32.33 21.15 64.51%
EPS 4.78 3.31 2.72 1.12 4.58 3.93 2.52 53.29%
DPS 1.92 0.00 0.82 0.00 1.64 0.00 0.82 76.42%
NAPS 0.4107 0.3994 0.3997 0.3828 0.3771 0.3661 0.3717 6.88%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.00 1.05 1.25 1.25 1.21 1.00 0.97 -
P/RPS 1.23 1.77 3.17 6.58 1.56 1.69 2.51 -37.87%
P/EPS 11.45 17.36 25.20 61.27 14.44 13.89 21.04 -33.36%
EY 8.73 5.76 3.97 1.63 6.93 7.20 4.75 50.09%
DY 3.50 0.00 1.20 0.00 2.48 0.00 1.55 72.20%
P/NAPS 1.33 1.44 1.71 1.79 1.75 1.49 1.43 -4.72%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 24/02/15 19/11/14 25/08/14 29/05/14 24/02/14 20/11/13 -
Price 0.975 1.04 1.10 1.25 1.24 1.27 0.90 -
P/RPS 1.20 1.76 2.79 6.58 1.60 2.15 2.33 -35.77%
P/EPS 11.17 17.19 22.18 61.27 14.80 17.64 19.52 -31.09%
EY 8.95 5.82 4.51 1.63 6.76 5.67 5.12 45.16%
DY 3.59 0.00 1.36 0.00 2.42 0.00 1.67 66.64%
P/NAPS 1.30 1.42 1.51 1.79 1.80 1.90 1.32 -1.01%

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