[EIG] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -26.28%
YoY- -6072.56%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 101,142 64,642 32,457 141,090 111,714 78,722 39,881 85.65%
PBT 2,477 370 -2,226 -42,002 -32,581 -21,162 -2,783 -
Tax -2,994 -2,137 -788 853 125 -42 -251 419.70%
NP -517 -1,767 -3,014 -41,149 -32,456 -21,204 -3,034 -69.16%
-
NP to SH -320 -1,551 -2,811 -40,492 -32,065 -21,113 -3,167 -78.21%
-
Tax Rate 120.87% 577.57% - - - - - -
Total Cost 101,659 66,409 35,471 182,239 144,170 99,926 42,915 77.42%
-
Net Worth 82,666 80,178 80,502 83,148 95,046 105,631 124,040 -23.64%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 82,666 80,178 80,502 83,148 95,046 105,631 124,040 -23.64%
NOSH 133,333 131,440 131,971 131,981 132,009 132,038 131,958 0.69%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.51% -2.73% -9.29% -29.17% -29.05% -26.94% -7.61% -
ROE -0.39% -1.93% -3.49% -48.70% -33.74% -19.99% -2.55% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 75.86 49.18 24.59 106.90 84.63 59.62 30.22 84.39%
EPS -0.24 -1.18 -2.13 -30.68 -24.29 -15.99 -2.40 -78.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.61 0.63 0.72 0.80 0.94 -24.17%
Adjusted Per Share Value based on latest NOSH - 132,084
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 29.91 19.12 9.60 41.73 33.04 23.28 11.80 85.58%
EPS -0.09 -0.46 -0.83 -11.98 -9.48 -6.24 -0.94 -78.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2445 0.2371 0.2381 0.2459 0.2811 0.3124 0.3669 -23.65%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.41 0.49 0.45 0.48 0.60 0.58 0.69 -
P/RPS 0.54 1.00 1.83 0.45 0.71 0.97 2.28 -61.61%
P/EPS -170.83 -41.53 -21.13 -1.56 -2.47 -3.63 -28.75 226.99%
EY -0.59 -2.41 -4.73 -63.92 -40.48 -27.57 -3.48 -69.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.74 0.76 0.83 0.72 0.73 -6.48%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 26/08/11 30/05/11 28/02/11 25/11/10 25/08/10 -
Price 0.38 0.45 0.50 0.50 0.48 0.55 0.56 -
P/RPS 0.50 0.92 2.03 0.47 0.57 0.92 1.85 -58.09%
P/EPS -158.33 -38.14 -23.47 -1.63 -1.98 -3.44 -23.33 257.20%
EY -0.63 -2.62 -4.26 -61.36 -50.60 -29.07 -4.29 -72.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 0.82 0.79 0.67 0.69 0.60 1.10%

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