[EIG] QoQ Cumulative Quarter Result on 31-Mar-2024 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
30-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Mar-2024 [#4]
Profit Trend
QoQ- -78.71%
YoY- 116.42%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 90,196 45,747 179,324 134,608 89,032 42,345 165,104 -33.09%
PBT -4,596 101 1,067 2,672 2,278 511 -1,594 102.18%
Tax -1,907 -1,095 -2,684 -1,881 -1,512 -405 -4,082 -39.70%
NP -6,503 -994 -1,617 791 766 106 -5,676 9.46%
-
NP to SH -8,879 -1,035 550 2,583 2,252 1,604 -3,349 91.21%
-
Tax Rate - 1,084.16% 251.55% 70.40% 66.37% 79.26% - -
Total Cost 96,699 46,741 180,941 133,817 88,266 42,239 170,780 -31.48%
-
Net Worth 207,392 158,919 161,291 163,663 163,663 163,663 161,291 18.19%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - 1,185 - - - 1,185 -
Div Payout % - - 215.63% - - - 0.00% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 207,392 158,919 161,291 163,663 163,663 163,663 161,291 18.19%
NOSH 324,051 237,194 237,194 237,194 237,194 237,194 237,194 23.05%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -7.21% -2.17% -0.90% 0.59% 0.86% 0.25% -3.44% -
ROE -4.28% -0.65% 0.34% 1.58% 1.38% 0.98% -2.08% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 27.83 19.29 75.60 56.75 37.54 17.85 69.61 -45.63%
EPS -2.74 -0.42 -0.68 0.33 0.32 0.04 -2.39 9.51%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.64 0.67 0.68 0.69 0.69 0.69 0.68 -3.95%
Adjusted Per Share Value based on latest NOSH - 237,194
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 26.68 13.53 53.04 39.81 26.33 12.52 48.83 -33.09%
EPS -2.63 -0.31 0.16 0.76 0.67 0.47 -0.99 91.47%
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.35 -
NAPS 0.6134 0.47 0.477 0.4841 0.4841 0.4841 0.477 18.20%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.325 0.355 0.315 0.34 0.305 0.32 0.295 -
P/RPS 1.17 1.84 0.42 0.60 0.81 1.79 0.42 97.61%
P/EPS -11.86 -81.36 135.85 31.22 32.12 47.32 -20.89 -31.36%
EY -8.43 -1.23 0.74 3.20 3.11 2.11 -4.79 45.61%
DY 0.00 0.00 1.59 0.00 0.00 0.00 1.69 -
P/NAPS 0.51 0.53 0.46 0.49 0.44 0.46 0.43 12.01%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 28/08/24 30/05/24 27/02/24 29/11/23 24/08/23 31/05/23 -
Price 0.265 0.30 0.335 0.33 0.32 0.32 0.295 -
P/RPS 0.95 1.56 0.44 0.58 0.85 1.79 0.42 72.05%
P/EPS -9.67 -68.75 144.47 30.30 33.70 47.32 -20.89 -40.07%
EY -10.34 -1.45 0.69 3.30 2.97 2.11 -4.79 66.79%
DY 0.00 0.00 1.49 0.00 0.00 0.00 1.69 -
P/NAPS 0.41 0.45 0.49 0.48 0.46 0.46 0.43 -3.11%

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