[EIG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
13-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 57.52%
YoY- -23.41%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 80,901 37,823 183,330 137,129 91,171 47,057 167,152 -38.32%
PBT 4,836 1,718 14,823 11,163 6,798 3,568 21,175 -62.60%
Tax -1,257 -692 -4,179 -2,613 -1,370 -632 -5,402 -62.13%
NP 3,579 1,026 10,644 8,550 5,428 2,936 15,773 -62.76%
-
NP to SH 3,595 1,026 10,644 8,550 5,428 2,936 15,773 -62.65%
-
Tax Rate 25.99% 40.28% 28.19% 23.41% 20.15% 17.71% 25.51% -
Total Cost 77,322 36,797 172,686 128,579 85,743 44,121 151,379 -36.07%
-
Net Worth 133,983 131,538 131,987 130,625 130,747 126,962 121,359 6.81%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 3,959 1,979 - - - -
Div Payout % - - 37.20% 23.15% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 133,983 131,538 131,987 130,625 130,747 126,962 121,359 6.81%
NOSH 132,656 131,538 131,987 131,944 132,068 132,252 129,105 1.82%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.42% 2.71% 5.81% 6.24% 5.95% 6.24% 9.44% -
ROE 2.68% 0.78% 8.06% 6.55% 4.15% 2.31% 13.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.99 28.75 138.90 103.93 69.03 35.58 129.47 -39.42%
EPS 2.71 0.78 8.06 6.48 4.11 2.22 12.20 -63.28%
DPS 0.00 0.00 3.00 1.50 0.00 0.00 0.00 -
NAPS 1.01 1.00 1.00 0.99 0.99 0.96 0.94 4.90%
Adjusted Per Share Value based on latest NOSH - 131,729
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.93 11.19 54.22 40.56 26.97 13.92 49.44 -38.32%
EPS 1.06 0.30 3.15 2.53 1.61 0.87 4.67 -62.75%
DPS 0.00 0.00 1.17 0.59 0.00 0.00 0.00 -
NAPS 0.3963 0.389 0.3904 0.3863 0.3867 0.3755 0.3589 6.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.62 0.57 0.70 0.63 0.74 0.69 0.72 -
P/RPS 1.02 1.98 0.50 0.61 1.07 1.94 0.56 49.09%
P/EPS 22.88 73.08 8.68 9.72 18.00 31.08 5.89 146.90%
EY 4.37 1.37 11.52 10.29 5.55 3.22 16.97 -59.49%
DY 0.00 0.00 4.29 2.38 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.70 0.64 0.75 0.72 0.77 -14.37%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 13/02/09 19/11/08 19/08/08 16/05/08 -
Price 0.60 0.70 0.59 0.82 0.73 0.80 0.75 -
P/RPS 0.98 2.43 0.42 0.79 1.06 2.25 0.58 41.81%
P/EPS 22.14 89.74 7.32 12.65 17.76 36.04 6.14 134.96%
EY 4.52 1.11 13.67 7.90 5.63 2.78 16.29 -57.42%
DY 0.00 0.00 5.08 1.83 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.59 0.83 0.74 0.83 0.80 -18.35%

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