[EIG] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -112.26%
YoY- -106.16%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 111,714 78,722 39,881 169,991 127,707 80,901 37,823 105.45%
PBT -32,581 -21,162 -2,783 3,805 8,959 4,836 1,718 -
Tax 125 -42 -251 -3,957 -3,849 -1,257 -692 -
NP -32,456 -21,204 -3,034 -152 5,110 3,579 1,026 -
-
NP to SH -32,065 -21,113 -3,167 -656 5,349 3,595 1,026 -
-
Tax Rate - - - 103.99% 42.96% 25.99% 40.28% -
Total Cost 144,170 99,926 42,915 170,143 122,597 77,322 36,797 147.91%
-
Net Worth 95,046 105,631 124,040 122,200 140,981 133,983 131,538 -19.42%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 1,382 - - -
Div Payout % - - - - 25.84% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 95,046 105,631 124,040 122,200 140,981 133,983 131,538 -19.42%
NOSH 132,009 132,038 131,958 130,000 138,217 132,656 131,538 0.23%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -29.05% -26.94% -7.61% -0.09% 4.00% 4.42% 2.71% -
ROE -33.74% -19.99% -2.55% -0.54% 3.79% 2.68% 0.78% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 84.63 59.62 30.22 130.76 92.40 60.99 28.75 104.99%
EPS -24.29 -15.99 -2.40 -0.50 3.87 2.71 0.78 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.72 0.80 0.94 0.94 1.02 1.01 1.00 -19.61%
Adjusted Per Share Value based on latest NOSH - 132,094
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 33.04 23.28 11.80 50.28 37.77 23.93 11.19 105.40%
EPS -9.48 -6.24 -0.94 -0.19 1.58 1.06 0.30 -
DPS 0.00 0.00 0.00 0.00 0.41 0.00 0.00 -
NAPS 0.2811 0.3124 0.3669 0.3614 0.417 0.3963 0.389 -19.42%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.60 0.58 0.69 0.81 0.60 0.62 0.57 -
P/RPS 0.71 0.97 2.28 0.62 0.65 1.02 1.98 -49.43%
P/EPS -2.47 -3.63 -28.75 -160.52 15.50 22.88 73.08 -
EY -40.48 -27.57 -3.48 -0.62 6.45 4.37 1.37 -
DY 0.00 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.83 0.72 0.73 0.86 0.59 0.61 0.57 28.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 25/08/10 27/05/10 25/02/10 25/11/09 26/08/09 -
Price 0.48 0.55 0.56 0.52 0.63 0.60 0.70 -
P/RPS 0.57 0.92 1.85 0.40 0.68 0.98 2.43 -61.86%
P/EPS -1.98 -3.44 -23.33 -103.05 16.28 22.14 89.74 -
EY -50.60 -29.07 -4.29 -0.97 6.14 4.52 1.11 -
DY 0.00 0.00 0.00 0.00 1.59 0.00 0.00 -
P/NAPS 0.67 0.69 0.60 0.55 0.62 0.59 0.70 -2.87%

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