[EIG] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 128.91%
YoY- 364.56%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 35,119 142,984 109,320 71,522 34,002 134,414 100,542 -50.49%
PBT 4,915 20,383 16,035 10,833 4,719 11,021 7,488 -24.53%
Tax -1,143 -4,898 -2,732 -2,313 -997 -3,770 -2,817 -45.28%
NP 3,772 15,485 13,303 8,520 3,722 7,251 4,671 -13.31%
-
NP to SH 3,772 15,485 13,303 8,520 3,722 7,253 4,672 -13.32%
-
Tax Rate 23.26% 24.03% 17.04% 21.35% 21.13% 34.21% 37.62% -
Total Cost 31,347 127,499 96,017 63,002 30,280 127,163 95,871 -52.63%
-
Net Worth 129,431 127,501 123,791 125,674 122,214 118,375 114,491 8.54%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 5,543 - 2,772 - 4,624 - -
Div Payout % - 35.80% - 32.54% - 63.75% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 129,431 127,501 123,791 125,674 122,214 118,375 114,491 8.54%
NOSH 184,901 184,785 184,763 184,815 185,174 184,961 184,664 0.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.74% 10.83% 12.17% 11.91% 10.95% 5.39% 4.65% -
ROE 2.91% 12.14% 10.75% 6.78% 3.05% 6.13% 4.08% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.99 77.38 59.17 38.70 18.36 72.67 54.45 -50.54%
EPS 2.04 8.38 7.20 4.61 2.01 3.92 2.53 -13.40%
DPS 0.00 3.00 0.00 1.50 0.00 2.50 0.00 -
NAPS 0.70 0.69 0.67 0.68 0.66 0.64 0.62 8.45%
Adjusted Per Share Value based on latest NOSH - 184,538
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.39 42.29 32.33 21.15 10.06 39.76 29.74 -50.49%
EPS 1.12 4.58 3.93 2.52 1.10 2.15 1.38 -13.02%
DPS 0.00 1.64 0.00 0.82 0.00 1.37 0.00 -
NAPS 0.3828 0.3771 0.3661 0.3717 0.3615 0.3501 0.3386 8.54%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.25 1.21 1.00 0.97 0.65 0.50 0.50 -
P/RPS 6.58 1.56 1.69 2.51 3.54 0.69 0.92 272.55%
P/EPS 61.27 14.44 13.89 21.04 32.34 12.75 19.76 113.07%
EY 1.63 6.93 7.20 4.75 3.09 7.84 5.06 -53.10%
DY 0.00 2.48 0.00 1.55 0.00 5.00 0.00 -
P/NAPS 1.79 1.75 1.49 1.43 0.98 0.78 0.81 69.90%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 29/05/14 24/02/14 20/11/13 26/08/13 22/05/13 27/02/13 -
Price 1.25 1.24 1.27 0.90 0.74 0.50 0.50 -
P/RPS 6.58 1.60 2.15 2.33 4.03 0.69 0.92 272.55%
P/EPS 61.27 14.80 17.64 19.52 36.82 12.75 19.76 113.07%
EY 1.63 6.76 5.67 5.12 2.72 7.84 5.06 -53.10%
DY 0.00 2.42 0.00 1.67 0.00 5.00 0.00 -
P/NAPS 1.79 1.80 1.90 1.32 1.12 0.78 0.81 69.90%

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