[EIG] QoQ Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 857.87%
YoY- 292.89%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 168,163 131,308 86,312 41,822 159,278 121,026 80,979 62.84%
PBT 13,299 10,115 7,146 3,684 4,292 3,947 2,373 215.84%
Tax -3,452 -2,450 -1,726 -881 -2,955 -2,588 -1,287 93.16%
NP 9,847 7,665 5,420 2,803 1,337 1,359 1,086 335.41%
-
NP to SH 11,026 9,491 6,935 2,986 -394 579 1,273 322.30%
-
Tax Rate 25.96% 24.22% 24.15% 23.91% 68.85% 65.57% 54.24% -
Total Cost 158,316 123,643 80,892 39,019 157,941 119,667 79,893 57.83%
-
Net Worth 175,523 177,895 180,267 175,523 173,151 177,895 182,639 -2.61%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - 2,964 - - - 2,964 -
Div Payout % - - 42.75% - - - 232.91% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 175,523 177,895 180,267 175,523 173,151 177,895 182,639 -2.61%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 5.86% 5.84% 6.28% 6.70% 0.84% 1.12% 1.34% -
ROE 6.28% 5.34% 3.85% 1.70% -0.23% 0.33% 0.70% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 70.90 55.36 36.39 17.63 67.15 51.02 34.14 62.84%
EPS 4.15 3.23 2.29 1.18 0.56 0.57 0.46 333.95%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 1.25 -
NAPS 0.74 0.75 0.76 0.74 0.73 0.75 0.77 -2.61%
Adjusted Per Share Value based on latest NOSH - 237,194
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 49.74 38.84 25.53 12.37 47.11 35.80 23.95 62.85%
EPS 3.26 2.81 2.05 0.88 -0.12 0.17 0.38 319.62%
DPS 0.00 0.00 0.88 0.00 0.00 0.00 0.88 -
NAPS 0.5191 0.5262 0.5332 0.5191 0.5121 0.5262 0.5402 -2.62%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.655 0.60 0.60 0.60 0.60 0.70 0.83 -
P/RPS 0.92 1.08 1.65 3.40 0.89 1.37 2.43 -47.69%
P/EPS 14.09 14.99 20.52 47.66 -361.21 286.76 154.65 -79.78%
EY 7.10 6.67 4.87 2.10 -0.28 0.35 0.65 393.01%
DY 0.00 0.00 2.08 0.00 0.00 0.00 1.51 -
P/NAPS 0.89 0.80 0.79 0.81 0.82 0.93 1.08 -12.11%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 26/02/19 26/11/18 27/08/18 25/05/18 26/02/18 06/12/17 -
Price 0.54 0.66 0.595 0.61 0.60 0.66 0.645 -
P/RPS 0.76 1.19 1.64 3.46 0.89 1.29 1.89 -45.55%
P/EPS 11.62 16.49 20.35 48.46 -361.21 270.38 120.18 -78.96%
EY 8.61 6.06 4.91 2.06 -0.28 0.37 0.83 376.32%
DY 0.00 0.00 2.10 0.00 0.00 0.00 1.94 -
P/NAPS 0.73 0.88 0.78 0.82 0.82 0.88 0.84 -8.94%

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