[EIG] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 79.37%
YoY- 99.0%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 64,411 31,996 132,340 101,142 64,642 32,457 141,090 -40.62%
PBT 3,486 2,720 5,231 2,477 370 -2,226 -42,002 -
Tax -1,652 -952 -3,682 -2,994 -2,137 -788 853 -
NP 1,834 1,768 1,549 -517 -1,767 -3,014 -41,149 -
-
NP to SH 1,834 1,768 1,751 -320 -1,551 -2,811 -40,492 -
-
Tax Rate 47.39% 35.00% 70.39% 120.87% 577.57% - - -
Total Cost 62,577 30,228 130,791 101,659 66,409 35,471 182,239 -50.86%
-
Net Worth 113,004 93,876 86,114 82,666 80,178 80,502 83,148 22.62%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 113,004 93,876 86,114 82,666 80,178 80,502 83,148 22.62%
NOSH 185,252 156,460 143,524 133,333 131,440 131,971 131,981 25.28%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.85% 5.53% 1.17% -0.51% -2.73% -9.29% -29.17% -
ROE 1.62% 1.88% 2.03% -0.39% -1.93% -3.49% -48.70% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 34.77 20.45 92.21 75.86 49.18 24.59 106.90 -52.60%
EPS 0.99 1.13 1.22 -0.24 -1.18 -2.13 -30.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.60 0.60 0.62 0.61 0.61 0.63 -2.12%
Adjusted Per Share Value based on latest NOSH - 132,365
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.05 9.46 39.14 29.91 19.12 9.60 41.73 -40.62%
EPS 0.54 0.52 0.52 -0.09 -0.46 -0.83 -11.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3342 0.2777 0.2547 0.2445 0.2371 0.2381 0.2459 22.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.43 0.41 0.38 0.41 0.49 0.45 0.48 -
P/RPS 1.24 2.00 0.41 0.54 1.00 1.83 0.45 96.18%
P/EPS 43.43 36.28 31.15 -170.83 -41.53 -21.13 -1.56 -
EY 2.30 2.76 3.21 -0.59 -2.41 -4.73 -63.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.63 0.66 0.80 0.74 0.76 -5.32%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 27/08/12 22/05/12 28/02/12 24/11/11 26/08/11 30/05/11 -
Price 0.50 0.38 0.44 0.38 0.45 0.50 0.50 -
P/RPS 1.44 1.86 0.48 0.50 0.92 2.03 0.47 110.51%
P/EPS 50.51 33.63 36.07 -158.33 -38.14 -23.47 -1.63 -
EY 1.98 2.97 2.77 -0.63 -2.62 -4.26 -61.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.63 0.73 0.61 0.74 0.82 0.79 2.50%

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