[EIG] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -78.0%
YoY- -5.73%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 158,342 119,470 76,085 35,069 150,779 109,614 72,967 67.53%
PBT 21,523 15,398 9,792 4,155 20,972 13,880 11,382 52.85%
Tax -5,146 -3,725 -2,099 -849 -4,810 -2,688 -2,200 76.11%
NP 16,377 11,673 7,693 3,306 16,162 11,192 9,182 47.02%
-
NP to SH 15,593 13,046 10,460 3,556 16,162 11,192 9,182 42.29%
-
Tax Rate 23.91% 24.19% 21.44% 20.43% 22.94% 19.37% 19.33% -
Total Cost 141,965 107,797 68,392 31,763 134,617 98,422 63,785 70.38%
-
Net Worth 132,325 165,926 204,159 153,826 138,848 135,043 135,138 -1.39%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 6,258 - 3,780 - 6,479 - 2,776 71.84%
Div Payout % 40.14% - 36.14% - 40.09% - 30.24% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 132,325 165,926 204,159 153,826 138,848 135,043 135,138 -1.39%
NOSH 178,818 207,408 252,048 199,775 185,131 184,991 185,120 -2.28%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.34% 9.77% 10.11% 9.43% 10.72% 10.21% 12.58% -
ROE 11.78% 7.86% 5.12% 2.31% 11.64% 8.29% 6.79% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 88.55 57.60 30.19 17.55 81.44 59.25 39.42 71.43%
EPS 8.72 6.29 4.15 1.78 8.73 6.05 4.96 45.61%
DPS 3.50 0.00 1.50 0.00 3.50 0.00 1.50 75.83%
NAPS 0.74 0.80 0.81 0.77 0.75 0.73 0.73 0.91%
Adjusted Per Share Value based on latest NOSH - 199,775
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 66.76 50.37 32.08 14.78 63.57 46.21 30.76 67.55%
EPS 6.57 5.50 4.41 1.50 6.81 4.72 3.87 42.26%
DPS 2.64 0.00 1.59 0.00 2.73 0.00 1.17 71.94%
NAPS 0.5579 0.6995 0.8607 0.6485 0.5854 0.5693 0.5697 -1.38%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.82 0.91 0.90 0.96 1.00 1.05 1.25 -
P/RPS 0.93 1.58 2.98 5.47 1.23 1.77 3.17 -55.81%
P/EPS 9.40 14.47 21.69 53.93 11.45 17.36 25.20 -48.15%
EY 10.63 6.91 4.61 1.85 8.73 5.76 3.97 92.70%
DY 4.27 0.00 1.67 0.00 3.50 0.00 1.20 132.89%
P/NAPS 1.11 1.14 1.11 1.25 1.33 1.44 1.71 -25.01%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 18/11/15 24/08/15 26/05/15 24/02/15 19/11/14 -
Price 0.825 0.90 0.91 0.98 0.975 1.04 1.10 -
P/RPS 0.93 1.56 3.01 5.58 1.20 1.76 2.79 -51.89%
P/EPS 9.46 14.31 21.93 55.06 11.17 17.19 22.18 -43.30%
EY 10.57 6.99 4.56 1.82 8.95 5.82 4.51 76.34%
DY 4.24 0.00 1.65 0.00 3.59 0.00 1.36 113.26%
P/NAPS 1.11 1.13 1.12 1.27 1.30 1.42 1.51 -18.53%

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