[EIG] QoQ Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 194.15%
YoY- 13.92%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 37,651 158,342 119,470 76,085 35,069 150,779 109,614 -50.98%
PBT 4,045 21,523 15,398 9,792 4,155 20,972 13,880 -56.07%
Tax -1,128 -5,146 -3,725 -2,099 -849 -4,810 -2,688 -43.97%
NP 2,917 16,377 11,673 7,693 3,306 16,162 11,192 -59.23%
-
NP to SH 3,226 15,593 13,046 10,460 3,556 16,162 11,192 -56.39%
-
Tax Rate 27.89% 23.91% 24.19% 21.44% 20.43% 22.94% 19.37% -
Total Cost 34,734 141,965 107,797 68,392 31,763 134,617 98,422 -50.09%
-
Net Worth 192,023 132,325 165,926 204,159 153,826 138,848 135,043 26.47%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 6,258 - 3,780 - 6,479 - -
Div Payout % - 40.14% - 36.14% - 40.09% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 192,023 132,325 165,926 204,159 153,826 138,848 135,043 26.47%
NOSH 256,031 178,818 207,408 252,048 199,775 185,131 184,991 24.21%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.75% 10.34% 9.77% 10.11% 9.43% 10.72% 10.21% -
ROE 1.68% 11.78% 7.86% 5.12% 2.31% 11.64% 8.29% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 14.71 88.55 57.60 30.19 17.55 81.44 59.25 -60.53%
EPS 1.26 8.72 6.29 4.15 1.78 8.73 6.05 -64.89%
DPS 0.00 3.50 0.00 1.50 0.00 3.50 0.00 -
NAPS 0.75 0.74 0.80 0.81 0.77 0.75 0.73 1.81%
Adjusted Per Share Value based on latest NOSH - 292,542
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 15.87 66.76 50.37 32.08 14.78 63.57 46.21 -50.99%
EPS 1.36 6.57 5.50 4.41 1.50 6.81 4.72 -56.40%
DPS 0.00 2.64 0.00 1.59 0.00 2.73 0.00 -
NAPS 0.8096 0.5579 0.6995 0.8607 0.6485 0.5854 0.5693 26.48%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.85 0.82 0.91 0.90 0.96 1.00 1.05 -
P/RPS 5.78 0.93 1.58 2.98 5.47 1.23 1.77 120.26%
P/EPS 67.46 9.40 14.47 21.69 53.93 11.45 17.36 147.37%
EY 1.48 10.63 6.91 4.61 1.85 8.73 5.76 -59.61%
DY 0.00 4.27 0.00 1.67 0.00 3.50 0.00 -
P/NAPS 1.13 1.11 1.14 1.11 1.25 1.33 1.44 -14.93%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 30/05/16 26/02/16 18/11/15 24/08/15 26/05/15 24/02/15 -
Price 0.85 0.825 0.90 0.91 0.98 0.975 1.04 -
P/RPS 5.78 0.93 1.56 3.01 5.58 1.20 1.76 121.10%
P/EPS 67.46 9.46 14.31 21.93 55.06 11.17 17.19 149.00%
EY 1.48 10.57 6.99 4.56 1.82 8.95 5.82 -59.89%
DY 0.00 4.24 0.00 1.65 0.00 3.59 0.00 -
P/NAPS 1.13 1.11 1.13 1.12 1.27 1.30 1.42 -14.13%

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