[EIG] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 23.79%
YoY- -12.31%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 121,026 80,979 40,719 160,937 122,150 78,941 37,651 117.34%
PBT 3,947 2,373 1,241 18,875 13,918 8,102 4,045 -1.61%
Tax -2,588 -1,287 -475 -5,526 -3,786 -2,139 -1,128 73.69%
NP 1,359 1,086 766 13,349 10,132 5,963 2,917 -39.81%
-
NP to SH 579 1,273 760 13,673 11,045 6,742 3,226 -68.08%
-
Tax Rate 65.57% 54.24% 38.28% 29.28% 27.20% 26.40% 27.89% -
Total Cost 119,667 79,893 39,953 147,588 112,018 72,978 34,734 127.59%
-
Net Worth 177,895 182,639 180,500 180,265 178,530 202,786 192,023 -4.95%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 2,964 - - - 3,291 - -
Div Payout % - 232.91% - - - 48.83% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 177,895 182,639 180,500 180,265 178,530 202,786 192,023 -4.95%
NOSH 237,194 237,194 237,194 237,194 237,030 263,359 256,031 -4.95%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.12% 1.34% 1.88% 8.29% 8.29% 7.55% 7.75% -
ROE 0.33% 0.70% 0.42% 7.58% 6.19% 3.32% 1.68% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 51.02 34.14 17.14 67.85 52.00 29.97 14.71 128.61%
EPS 0.57 0.46 0.32 5.70 4.34 2.56 1.26 -40.98%
DPS 0.00 1.25 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.75 0.77 0.76 0.76 0.76 0.77 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 237,194
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 35.80 23.95 12.04 47.60 36.13 23.35 11.14 117.30%
EPS 0.17 0.38 0.22 4.04 3.27 1.99 0.95 -68.14%
DPS 0.00 0.88 0.00 0.00 0.00 0.97 0.00 -
NAPS 0.5262 0.5402 0.5339 0.5332 0.528 0.5998 0.5679 -4.94%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.70 0.83 0.91 0.92 0.875 0.88 0.85 -
P/RPS 1.37 2.43 5.31 1.36 1.68 2.94 5.78 -61.59%
P/EPS 286.76 154.65 284.38 15.96 18.61 34.38 67.46 161.71%
EY 0.35 0.65 0.35 6.27 5.37 2.91 1.48 -61.65%
DY 0.00 1.51 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 0.93 1.08 1.20 1.21 1.15 1.14 1.13 -12.14%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 06/12/17 21/08/17 30/05/17 28/02/17 22/11/16 24/08/16 -
Price 0.66 0.645 0.90 0.91 0.84 0.88 0.85 -
P/RPS 1.29 1.89 5.25 1.34 1.62 2.94 5.78 -63.10%
P/EPS 270.38 120.18 281.25 15.79 17.87 34.38 67.46 151.68%
EY 0.37 0.83 0.36 6.33 5.60 2.91 1.48 -60.21%
DY 0.00 1.94 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 0.88 0.84 1.18 1.20 1.11 1.14 1.13 -15.31%

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