[EIG] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -51.87%
YoY- -699.46%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 64,642 32,457 141,090 111,714 78,722 39,881 169,991 -47.48%
PBT 370 -2,226 -42,002 -32,581 -21,162 -2,783 3,805 -78.82%
Tax -2,137 -788 853 125 -42 -251 -3,957 -33.65%
NP -1,767 -3,014 -41,149 -32,456 -21,204 -3,034 -152 412.40%
-
NP to SH -1,551 -2,811 -40,492 -32,065 -21,113 -3,167 -656 77.38%
-
Tax Rate 577.57% - - - - - 103.99% -
Total Cost 66,409 35,471 182,239 144,170 99,926 42,915 170,143 -46.56%
-
Net Worth 80,178 80,502 83,148 95,046 105,631 124,040 122,200 -24.47%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 80,178 80,502 83,148 95,046 105,631 124,040 122,200 -24.47%
NOSH 131,440 131,971 131,981 132,009 132,038 131,958 130,000 0.73%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -2.73% -9.29% -29.17% -29.05% -26.94% -7.61% -0.09% -
ROE -1.93% -3.49% -48.70% -33.74% -19.99% -2.55% -0.54% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.18 24.59 106.90 84.63 59.62 30.22 130.76 -47.86%
EPS -1.18 -2.13 -30.68 -24.29 -15.99 -2.40 -0.50 77.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.63 0.72 0.80 0.94 0.94 -25.02%
Adjusted Per Share Value based on latest NOSH - 131,951
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.12 9.60 41.73 33.04 23.28 11.80 50.28 -47.48%
EPS -0.46 -0.83 -11.98 -9.48 -6.24 -0.94 -0.19 80.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2371 0.2381 0.2459 0.2811 0.3124 0.3669 0.3614 -24.47%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.49 0.45 0.48 0.60 0.58 0.69 0.81 -
P/RPS 1.00 1.83 0.45 0.71 0.97 2.28 0.62 37.49%
P/EPS -41.53 -21.13 -1.56 -2.47 -3.63 -28.75 -160.52 -59.36%
EY -2.41 -4.73 -63.92 -40.48 -27.57 -3.48 -0.62 147.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 0.76 0.83 0.72 0.73 0.86 -4.70%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 26/08/11 30/05/11 28/02/11 25/11/10 25/08/10 27/05/10 -
Price 0.45 0.50 0.50 0.48 0.55 0.56 0.52 -
P/RPS 0.92 2.03 0.47 0.57 0.92 1.85 0.40 74.15%
P/EPS -38.14 -23.47 -1.63 -1.98 -3.44 -23.33 -103.05 -48.41%
EY -2.62 -4.26 -61.36 -50.60 -29.07 -4.29 -0.97 93.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.79 0.67 0.69 0.60 0.55 21.85%

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