[EIG] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 50.74%
YoY- -1.69%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 74,393 37,870 124,660 82,306 53,613 27,433 114,376 -24.91%
PBT 7,318 2,852 18,101 13,164 8,626 2,732 18,888 -46.82%
Tax -1,902 -644 -4,342 -3,173 -1,998 -691 -4,835 -46.28%
NP 5,416 2,208 13,759 9,991 6,628 2,041 14,053 -47.01%
-
NP to SH 5,416 2,208 13,759 9,991 6,628 2,041 14,053 -47.01%
-
Tax Rate 25.99% 22.58% 23.99% 24.10% 23.16% 25.29% 25.60% -
Total Cost 68,977 35,662 110,901 72,315 46,985 25,392 100,323 -22.08%
-
Net Worth 111,097 106,760 105,561 103,148 100,860 99,648 97,206 9.30%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 5,997 2,998 - - 6,000 -
Div Payout % - - 43.59% 30.01% - - 42.70% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 111,097 106,760 105,561 103,148 100,860 99,648 97,206 9.30%
NOSH 126,247 121,318 119,956 119,939 120,072 120,058 120,008 3.43%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.28% 5.83% 11.04% 12.14% 12.36% 7.44% 12.29% -
ROE 4.88% 2.07% 13.03% 9.69% 6.57% 2.05% 14.46% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 58.93 31.22 103.92 68.62 44.65 22.85 95.31 -27.40%
EPS 4.29 1.82 11.47 8.33 5.52 1.70 11.71 -48.76%
DPS 0.00 0.00 5.00 2.50 0.00 0.00 5.00 -
NAPS 0.88 0.88 0.88 0.86 0.84 0.83 0.81 5.67%
Adjusted Per Share Value based on latest NOSH - 120,107
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.00 11.20 36.87 24.34 15.86 8.11 33.83 -24.91%
EPS 1.60 0.65 4.07 2.96 1.96 0.60 4.16 -47.08%
DPS 0.00 0.00 1.77 0.89 0.00 0.00 1.77 -
NAPS 0.3286 0.3158 0.3122 0.3051 0.2983 0.2947 0.2875 9.30%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.84 0.87 0.80 0.77 0.75 0.83 0.85 -
P/RPS 1.43 2.79 0.77 1.12 1.68 3.63 0.89 37.14%
P/EPS 19.58 47.80 6.97 9.24 13.59 48.82 7.26 93.63%
EY 5.11 2.09 14.34 10.82 7.36 2.05 13.78 -48.35%
DY 0.00 0.00 6.25 3.25 0.00 0.00 5.88 -
P/NAPS 0.95 0.99 0.91 0.90 0.89 1.00 1.05 -6.44%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 21/08/07 25/05/07 09/02/07 21/11/06 21/08/06 23/05/06 -
Price 0.75 0.76 0.75 0.80 0.80 0.83 0.86 -
P/RPS 1.27 2.43 0.72 1.17 1.79 3.63 0.90 25.78%
P/EPS 17.48 41.76 6.54 9.60 14.49 48.82 7.34 78.23%
EY 5.72 2.39 15.29 10.41 6.90 2.05 13.62 -43.88%
DY 0.00 0.00 6.67 3.13 0.00 0.00 5.81 -
P/NAPS 0.85 0.86 0.85 0.93 0.95 1.00 1.06 -13.67%

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