[EIG] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 21.89%
YoY- -15.87%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 76,085 35,069 150,779 109,614 72,967 35,119 142,984 -34.30%
PBT 9,792 4,155 20,972 13,880 11,382 4,915 20,383 -38.63%
Tax -2,099 -849 -4,810 -2,688 -2,200 -1,143 -4,898 -43.12%
NP 7,693 3,306 16,162 11,192 9,182 3,772 15,485 -37.24%
-
NP to SH 10,460 3,556 16,162 11,192 9,182 3,772 15,485 -22.99%
-
Tax Rate 21.44% 20.43% 22.94% 19.37% 19.33% 23.26% 24.03% -
Total Cost 68,392 31,763 134,617 98,422 63,785 31,347 127,499 -33.95%
-
Net Worth 204,159 153,826 138,848 135,043 135,138 129,431 127,501 36.82%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 3,780 - 6,479 - 2,776 - 5,543 -22.50%
Div Payout % 36.14% - 40.09% - 30.24% - 35.80% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 204,159 153,826 138,848 135,043 135,138 129,431 127,501 36.82%
NOSH 252,048 199,775 185,131 184,991 185,120 184,901 184,785 22.96%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.11% 9.43% 10.72% 10.21% 12.58% 10.74% 10.83% -
ROE 5.12% 2.31% 11.64% 8.29% 6.79% 2.91% 12.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 30.19 17.55 81.44 59.25 39.42 18.99 77.38 -46.57%
EPS 4.15 1.78 8.73 6.05 4.96 2.04 8.38 -37.37%
DPS 1.50 0.00 3.50 0.00 1.50 0.00 3.00 -36.97%
NAPS 0.81 0.77 0.75 0.73 0.73 0.70 0.69 11.27%
Adjusted Per Share Value based on latest NOSH - 184,403
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 32.08 14.78 63.57 46.21 30.76 14.81 60.28 -34.30%
EPS 4.41 1.50 6.81 4.72 3.87 1.59 6.53 -23.00%
DPS 1.59 0.00 2.73 0.00 1.17 0.00 2.34 -22.69%
NAPS 0.8607 0.6485 0.5854 0.5693 0.5697 0.5457 0.5375 36.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.90 0.96 1.00 1.05 1.25 1.25 1.21 -
P/RPS 2.98 5.47 1.23 1.77 3.17 6.58 1.56 53.89%
P/EPS 21.69 53.93 11.45 17.36 25.20 61.27 14.44 31.12%
EY 4.61 1.85 8.73 5.76 3.97 1.63 6.93 -23.77%
DY 1.67 0.00 3.50 0.00 1.20 0.00 2.48 -23.15%
P/NAPS 1.11 1.25 1.33 1.44 1.71 1.79 1.75 -26.15%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 24/08/15 26/05/15 24/02/15 19/11/14 25/08/14 29/05/14 -
Price 0.91 0.98 0.975 1.04 1.10 1.25 1.24 -
P/RPS 3.01 5.58 1.20 1.76 2.79 6.58 1.60 52.33%
P/EPS 21.93 55.06 11.17 17.19 22.18 61.27 14.80 29.94%
EY 4.56 1.82 8.95 5.82 4.51 1.63 6.76 -23.06%
DY 1.65 0.00 3.59 0.00 1.36 0.00 2.42 -22.51%
P/NAPS 1.12 1.27 1.30 1.42 1.51 1.79 1.80 -27.09%

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