[EIG] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 55.24%
YoY- 314.22%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 109,320 71,522 34,002 134,414 100,542 64,411 31,996 126.34%
PBT 16,035 10,833 4,719 11,021 7,488 3,486 2,720 225.28%
Tax -2,732 -2,313 -997 -3,770 -2,817 -1,652 -952 101.55%
NP 13,303 8,520 3,722 7,251 4,671 1,834 1,768 282.57%
-
NP to SH 13,303 8,520 3,722 7,253 4,672 1,834 1,768 282.57%
-
Tax Rate 17.04% 21.35% 21.13% 34.21% 37.62% 47.39% 35.00% -
Total Cost 96,017 63,002 30,280 127,163 95,871 62,577 30,228 115.63%
-
Net Worth 123,791 125,674 122,214 118,375 114,491 113,004 93,876 20.19%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 2,772 - 4,624 - - - -
Div Payout % - 32.54% - 63.75% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 123,791 125,674 122,214 118,375 114,491 113,004 93,876 20.19%
NOSH 184,763 184,815 185,174 184,961 184,664 185,252 156,460 11.68%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.17% 11.91% 10.95% 5.39% 4.65% 2.85% 5.53% -
ROE 10.75% 6.78% 3.05% 6.13% 4.08% 1.62% 1.88% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 59.17 38.70 18.36 72.67 54.45 34.77 20.45 102.65%
EPS 7.20 4.61 2.01 3.92 2.53 0.99 1.13 242.53%
DPS 0.00 1.50 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.67 0.68 0.66 0.64 0.62 0.61 0.60 7.61%
Adjusted Per Share Value based on latest NOSH - 184,160
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 32.33 21.15 10.06 39.76 29.74 19.05 9.46 126.37%
EPS 3.93 2.52 1.10 2.15 1.38 0.54 0.52 283.70%
DPS 0.00 0.82 0.00 1.37 0.00 0.00 0.00 -
NAPS 0.3661 0.3717 0.3615 0.3501 0.3386 0.3342 0.2777 20.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.00 0.97 0.65 0.50 0.50 0.43 0.41 -
P/RPS 1.69 2.51 3.54 0.69 0.92 1.24 2.00 -10.59%
P/EPS 13.89 21.04 32.34 12.75 19.76 43.43 36.28 -47.18%
EY 7.20 4.75 3.09 7.84 5.06 2.30 2.76 89.17%
DY 0.00 1.55 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.43 0.98 0.78 0.81 0.70 0.68 68.46%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 20/11/13 26/08/13 22/05/13 27/02/13 21/11/12 27/08/12 -
Price 1.27 0.90 0.74 0.50 0.50 0.50 0.38 -
P/RPS 2.15 2.33 4.03 0.69 0.92 1.44 1.86 10.11%
P/EPS 17.64 19.52 36.82 12.75 19.76 50.51 33.63 -34.88%
EY 5.67 5.12 2.72 7.84 5.06 1.98 2.97 53.71%
DY 0.00 1.67 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.32 1.12 0.78 0.81 0.82 0.63 108.32%

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