[EIG] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 84.88%
YoY- 0.22%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 37,823 183,330 137,129 91,171 47,057 167,152 121,664 -54.14%
PBT 1,718 14,823 11,163 6,798 3,568 21,175 15,299 -76.75%
Tax -692 -4,179 -2,613 -1,370 -632 -5,402 -4,136 -69.66%
NP 1,026 10,644 8,550 5,428 2,936 15,773 11,163 -79.66%
-
NP to SH 1,026 10,644 8,550 5,428 2,936 15,773 11,163 -79.66%
-
Tax Rate 40.28% 28.19% 23.41% 20.15% 17.71% 25.51% 27.03% -
Total Cost 36,797 172,686 128,579 85,743 44,121 151,379 110,501 -51.98%
-
Net Worth 131,538 131,987 130,625 130,747 126,962 121,359 117,909 7.57%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 3,959 1,979 - - - 3,204 -
Div Payout % - 37.20% 23.15% - - - 28.70% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 131,538 131,987 130,625 130,747 126,962 121,359 117,909 7.57%
NOSH 131,538 131,987 131,944 132,068 132,252 129,105 128,163 1.74%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.71% 5.81% 6.24% 5.95% 6.24% 9.44% 9.18% -
ROE 0.78% 8.06% 6.55% 4.15% 2.31% 13.00% 9.47% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 28.75 138.90 103.93 69.03 35.58 129.47 94.93 -54.93%
EPS 0.78 8.06 6.48 4.11 2.22 12.20 8.71 -80.01%
DPS 0.00 3.00 1.50 0.00 0.00 0.00 2.50 -
NAPS 1.00 1.00 0.99 0.99 0.96 0.94 0.92 5.72%
Adjusted Per Share Value based on latest NOSH - 131,851
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 15.95 77.29 57.81 38.44 19.84 70.47 51.29 -54.13%
EPS 0.43 4.49 3.60 2.29 1.24 6.65 4.71 -79.75%
DPS 0.00 1.67 0.83 0.00 0.00 0.00 1.35 -
NAPS 0.5546 0.5565 0.5507 0.5512 0.5353 0.5116 0.4971 7.57%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.57 0.70 0.63 0.74 0.69 0.72 0.76 -
P/RPS 1.98 0.50 0.61 1.07 1.94 0.56 0.80 83.07%
P/EPS 73.08 8.68 9.72 18.00 31.08 5.89 8.73 312.81%
EY 1.37 11.52 10.29 5.55 3.22 16.97 11.46 -75.76%
DY 0.00 4.29 2.38 0.00 0.00 0.00 3.29 -
P/NAPS 0.57 0.70 0.64 0.75 0.72 0.77 0.83 -22.17%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 13/02/09 19/11/08 19/08/08 16/05/08 20/02/08 -
Price 0.70 0.59 0.82 0.73 0.80 0.75 0.75 -
P/RPS 2.43 0.42 0.79 1.06 2.25 0.58 0.79 111.64%
P/EPS 89.74 7.32 12.65 17.76 36.04 6.14 8.61 377.83%
EY 1.11 13.67 7.90 5.63 2.78 16.29 11.61 -79.12%
DY 0.00 5.08 1.83 0.00 0.00 0.00 3.33 -
P/NAPS 0.70 0.59 0.83 0.74 0.83 0.80 0.82 -10.01%

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