[EIG] QoQ Cumulative Quarter Result on 30-Jun-2023 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 147.89%
YoY- 55.13%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 179,324 134,608 89,032 42,345 165,104 119,031 76,220 76.80%
PBT 1,067 2,672 2,278 511 -1,594 -3,962 -2,018 -
Tax -2,684 -1,881 -1,512 -405 -4,082 -873 -624 164.24%
NP -1,617 791 766 106 -5,676 -4,835 -2,642 -27.89%
-
NP to SH 550 2,583 2,252 1,604 -3,349 -2,843 -988 -
-
Tax Rate 251.55% 70.40% 66.37% 79.26% - - - -
Total Cost 180,941 133,817 88,266 42,239 170,780 123,866 78,862 73.87%
-
Net Worth 161,291 163,663 163,663 163,663 161,291 161,291 166,035 -1.91%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 1,185 - - - 1,185 - - -
Div Payout % 215.63% - - - 0.00% - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 161,291 163,663 163,663 163,663 161,291 161,291 166,035 -1.91%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -0.90% 0.59% 0.86% 0.25% -3.44% -4.06% -3.47% -
ROE 0.34% 1.58% 1.38% 0.98% -2.08% -1.76% -0.60% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 75.60 56.75 37.54 17.85 69.61 50.18 32.13 76.81%
EPS -0.68 0.33 0.32 0.04 -2.39 -2.04 -1.11 -27.84%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.68 0.69 0.69 0.69 0.68 0.68 0.70 -1.91%
Adjusted Per Share Value based on latest NOSH - 237,194
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 53.04 39.81 26.33 12.52 48.83 35.21 22.54 76.82%
EPS 0.16 0.76 0.67 0.47 -0.99 -0.84 -0.29 -
DPS 0.35 0.00 0.00 0.00 0.35 0.00 0.00 -
NAPS 0.477 0.4841 0.4841 0.4841 0.477 0.477 0.4911 -1.92%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.315 0.34 0.305 0.32 0.295 0.31 0.33 -
P/RPS 0.42 0.60 0.81 1.79 0.42 0.62 1.03 -44.98%
P/EPS 135.85 31.22 32.12 47.32 -20.89 -25.86 -79.22 -
EY 0.74 3.20 3.11 2.11 -4.79 -3.87 -1.26 -
DY 1.59 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.46 0.49 0.44 0.46 0.43 0.46 0.47 -1.42%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 27/02/24 29/11/23 24/08/23 31/05/23 27/02/23 25/11/22 -
Price 0.335 0.33 0.32 0.32 0.295 0.38 0.29 -
P/RPS 0.44 0.58 0.85 1.79 0.42 0.76 0.90 -37.91%
P/EPS 144.47 30.30 33.70 47.32 -20.89 -31.70 -69.62 -
EY 0.69 3.30 2.97 2.11 -4.79 -3.15 -1.44 -
DY 1.49 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.49 0.48 0.46 0.46 0.43 0.56 0.41 12.60%

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