[EIG] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 24.72%
YoY- 16.57%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 78,941 37,651 158,342 119,470 76,085 35,069 150,779 -34.96%
PBT 8,102 4,045 21,523 15,398 9,792 4,155 20,972 -46.86%
Tax -2,139 -1,128 -5,146 -3,725 -2,099 -849 -4,810 -41.65%
NP 5,963 2,917 16,377 11,673 7,693 3,306 16,162 -48.46%
-
NP to SH 6,742 3,226 15,593 13,046 10,460 3,556 16,162 -44.08%
-
Tax Rate 26.40% 27.89% 23.91% 24.19% 21.44% 20.43% 22.94% -
Total Cost 72,978 34,734 141,965 107,797 68,392 31,763 134,617 -33.44%
-
Net Worth 202,786 192,023 132,325 165,926 204,159 153,826 138,848 28.63%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 3,291 - 6,258 - 3,780 - 6,479 -36.25%
Div Payout % 48.83% - 40.14% - 36.14% - 40.09% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 202,786 192,023 132,325 165,926 204,159 153,826 138,848 28.63%
NOSH 263,359 256,031 178,818 207,408 252,048 199,775 185,131 26.40%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.55% 7.75% 10.34% 9.77% 10.11% 9.43% 10.72% -
ROE 3.32% 1.68% 11.78% 7.86% 5.12% 2.31% 11.64% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.97 14.71 88.55 57.60 30.19 17.55 81.44 -48.55%
EPS 2.56 1.26 8.72 6.29 4.15 1.78 8.73 -55.76%
DPS 1.25 0.00 3.50 0.00 1.50 0.00 3.50 -49.56%
NAPS 0.77 0.75 0.74 0.80 0.81 0.77 0.75 1.76%
Adjusted Per Share Value based on latest NOSH - 120,279
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 33.28 15.87 66.76 50.37 32.08 14.78 63.57 -34.96%
EPS 2.84 1.36 6.57 5.50 4.41 1.50 6.81 -44.09%
DPS 1.39 0.00 2.64 0.00 1.59 0.00 2.73 -36.15%
NAPS 0.8549 0.8096 0.5579 0.6995 0.8607 0.6485 0.5854 28.62%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.88 0.85 0.82 0.91 0.90 0.96 1.00 -
P/RPS 2.94 5.78 0.93 1.58 2.98 5.47 1.23 78.48%
P/EPS 34.38 67.46 9.40 14.47 21.69 53.93 11.45 107.71%
EY 2.91 1.48 10.63 6.91 4.61 1.85 8.73 -51.82%
DY 1.42 0.00 4.27 0.00 1.67 0.00 3.50 -45.10%
P/NAPS 1.14 1.13 1.11 1.14 1.11 1.25 1.33 -9.74%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 24/08/16 30/05/16 26/02/16 18/11/15 24/08/15 26/05/15 -
Price 0.88 0.85 0.825 0.90 0.91 0.98 0.975 -
P/RPS 2.94 5.78 0.93 1.56 3.01 5.58 1.20 81.44%
P/EPS 34.38 67.46 9.46 14.31 21.93 55.06 11.17 111.16%
EY 2.91 1.48 10.57 6.99 4.56 1.82 8.95 -52.61%
DY 1.42 0.00 4.24 0.00 1.65 0.00 3.59 -46.02%
P/NAPS 1.14 1.13 1.11 1.13 1.12 1.27 1.30 -8.36%

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