[EIG] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 44.41%
YoY- 4.37%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 119,470 76,085 35,069 150,779 109,614 72,967 35,119 125.68%
PBT 15,398 9,792 4,155 20,972 13,880 11,382 4,915 113.66%
Tax -3,725 -2,099 -849 -4,810 -2,688 -2,200 -1,143 119.34%
NP 11,673 7,693 3,306 16,162 11,192 9,182 3,772 111.92%
-
NP to SH 13,046 10,460 3,556 16,162 11,192 9,182 3,772 128.18%
-
Tax Rate 24.19% 21.44% 20.43% 22.94% 19.37% 19.33% 23.26% -
Total Cost 107,797 68,392 31,763 134,617 98,422 63,785 31,347 127.31%
-
Net Worth 165,926 204,159 153,826 138,848 135,043 135,138 129,431 17.95%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 3,780 - 6,479 - 2,776 - -
Div Payout % - 36.14% - 40.09% - 30.24% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 165,926 204,159 153,826 138,848 135,043 135,138 129,431 17.95%
NOSH 207,408 252,048 199,775 185,131 184,991 185,120 184,901 7.93%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.77% 10.11% 9.43% 10.72% 10.21% 12.58% 10.74% -
ROE 7.86% 5.12% 2.31% 11.64% 8.29% 6.79% 2.91% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 57.60 30.19 17.55 81.44 59.25 39.42 18.99 109.11%
EPS 6.29 4.15 1.78 8.73 6.05 4.96 2.04 111.40%
DPS 0.00 1.50 0.00 3.50 0.00 1.50 0.00 -
NAPS 0.80 0.81 0.77 0.75 0.73 0.73 0.70 9.28%
Adjusted Per Share Value based on latest NOSH - 185,447
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.34 22.50 10.37 44.60 32.42 21.58 10.39 125.66%
EPS 3.86 3.09 1.05 4.78 3.31 2.72 1.12 127.64%
DPS 0.00 1.12 0.00 1.92 0.00 0.82 0.00 -
NAPS 0.4908 0.6038 0.455 0.4107 0.3994 0.3997 0.3828 17.96%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.91 0.90 0.96 1.00 1.05 1.25 1.25 -
P/RPS 1.58 2.98 5.47 1.23 1.77 3.17 6.58 -61.26%
P/EPS 14.47 21.69 53.93 11.45 17.36 25.20 61.27 -61.69%
EY 6.91 4.61 1.85 8.73 5.76 3.97 1.63 161.24%
DY 0.00 1.67 0.00 3.50 0.00 1.20 0.00 -
P/NAPS 1.14 1.11 1.25 1.33 1.44 1.71 1.79 -25.91%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 18/11/15 24/08/15 26/05/15 24/02/15 19/11/14 25/08/14 -
Price 0.90 0.91 0.98 0.975 1.04 1.10 1.25 -
P/RPS 1.56 3.01 5.58 1.20 1.76 2.79 6.58 -61.59%
P/EPS 14.31 21.93 55.06 11.17 17.19 22.18 61.27 -61.97%
EY 6.99 4.56 1.82 8.95 5.82 4.51 1.63 163.25%
DY 0.00 1.65 0.00 3.59 0.00 1.36 0.00 -
P/NAPS 1.13 1.12 1.27 1.30 1.42 1.51 1.79 -26.34%

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