[EIG] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 106.11%
YoY- 11.73%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 91,171 47,057 167,152 121,664 74,393 37,870 124,660 -18.77%
PBT 6,798 3,568 21,175 15,299 7,318 2,852 18,101 -47.85%
Tax -1,370 -632 -5,402 -4,136 -1,902 -644 -4,342 -53.55%
NP 5,428 2,936 15,773 11,163 5,416 2,208 13,759 -46.11%
-
NP to SH 5,428 2,936 15,773 11,163 5,416 2,208 13,759 -46.11%
-
Tax Rate 20.15% 17.71% 25.51% 27.03% 25.99% 22.58% 23.99% -
Total Cost 85,743 44,121 151,379 110,501 68,977 35,662 110,901 -15.72%
-
Net Worth 130,747 126,962 121,359 117,909 111,097 106,760 105,561 15.28%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 3,204 - - 5,997 -
Div Payout % - - - 28.70% - - 43.59% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 130,747 126,962 121,359 117,909 111,097 106,760 105,561 15.28%
NOSH 132,068 132,252 129,105 128,163 126,247 121,318 119,956 6.60%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.95% 6.24% 9.44% 9.18% 7.28% 5.83% 11.04% -
ROE 4.15% 2.31% 13.00% 9.47% 4.88% 2.07% 13.03% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 69.03 35.58 129.47 94.93 58.93 31.22 103.92 -23.81%
EPS 4.11 2.22 12.20 8.71 4.29 1.82 11.47 -49.45%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 5.00 -
NAPS 0.99 0.96 0.94 0.92 0.88 0.88 0.88 8.14%
Adjusted Per Share Value based on latest NOSH - 132,114
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 38.44 19.84 70.47 51.29 31.36 15.97 52.56 -18.77%
EPS 2.29 1.24 6.65 4.71 2.28 0.93 5.80 -46.08%
DPS 0.00 0.00 0.00 1.35 0.00 0.00 2.53 -
NAPS 0.5512 0.5353 0.5116 0.4971 0.4684 0.4501 0.445 15.29%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.74 0.69 0.72 0.76 0.84 0.87 0.80 -
P/RPS 1.07 1.94 0.56 0.80 1.43 2.79 0.77 24.45%
P/EPS 18.00 31.08 5.89 8.73 19.58 47.80 6.97 87.90%
EY 5.55 3.22 16.97 11.46 5.11 2.09 14.34 -46.79%
DY 0.00 0.00 0.00 3.29 0.00 0.00 6.25 -
P/NAPS 0.75 0.72 0.77 0.83 0.95 0.99 0.91 -12.06%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 19/08/08 16/05/08 20/02/08 21/11/07 21/08/07 25/05/07 -
Price 0.73 0.80 0.75 0.75 0.75 0.76 0.75 -
P/RPS 1.06 2.25 0.58 0.79 1.27 2.43 0.72 29.32%
P/EPS 17.76 36.04 6.14 8.61 17.48 41.76 6.54 94.29%
EY 5.63 2.78 16.29 11.61 5.72 2.39 15.29 -48.53%
DY 0.00 0.00 0.00 3.33 0.00 0.00 6.67 -
P/NAPS 0.74 0.83 0.80 0.82 0.85 0.86 0.85 -8.80%

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