[EIG] QoQ Quarter Result on 30-Apr-2003 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -63.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 19,365 14,150 15,110 13,961 19,844 -2.41%
PBT 6,813 3,095 3,451 2,677 6,923 -1.58%
Tax -1,506 -858 -1,001 -983 -2,281 -33.97%
NP 5,307 2,237 2,450 1,694 4,642 14.32%
-
NP to SH 5,307 2,237 2,450 1,694 4,642 14.32%
-
Tax Rate 22.10% 27.72% 29.01% 36.72% 32.95% -
Total Cost 14,058 11,913 12,660 12,267 15,202 -7.52%
-
Net Worth 64,778 0 0 0 3,697,159 -98.24%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 2,417 - - - - -
Div Payout % 45.55% - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 64,778 0 0 0 3,697,159 -98.24%
NOSH 96,684 96,839 96,837 96,799 96,708 -0.02%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 27.41% 15.81% 16.21% 12.13% 23.39% -
ROE 8.19% 0.00% 0.00% 0.00% 0.13% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 20.03 14.61 15.60 14.42 20.52 -2.38%
EPS 5.49 2.31 2.53 1.75 4.80 14.37%
DPS 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.00 0.00 0.00 38.23 -98.24%
Adjusted Per Share Value based on latest NOSH - 96,799
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 8.16 5.97 6.37 5.89 8.37 -2.50%
EPS 2.24 0.94 1.03 0.71 1.96 14.28%
DPS 1.02 0.00 0.00 0.00 0.00 -
NAPS 0.2731 0.00 0.00 0.00 15.5871 -98.24%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 25/03/04 - - - - -
Price 1.18 0.00 0.00 0.00 0.00 -
P/RPS 5.89 0.00 0.00 0.00 0.00 -
P/EPS 21.50 0.00 0.00 0.00 0.00 -
EY 4.65 0.00 0.00 0.00 0.00 -
DY 2.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.00 0.00 0.00 0.00 -

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