[EIG] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -14.63%
YoY- 162.9%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 33,872 36,131 32,415 31,996 31,198 36,500 32,185 3.46%
PBT 3,533 4,002 766 2,720 2,754 2,107 2,596 22.78%
Tax -953 -1,165 -700 -952 -688 -857 -1,349 -20.66%
NP 2,580 2,837 66 1,768 2,066 1,250 1,247 62.29%
-
NP to SH 2,581 2,838 66 1,768 2,071 1,231 1,260 61.22%
-
Tax Rate 26.97% 29.11% 91.38% 35.00% 24.98% 40.67% 51.96% -
Total Cost 31,292 33,294 32,349 30,228 29,132 35,250 30,938 0.76%
-
Net Worth 117,862 114,257 100,650 110,500 107,120 82,066 80,905 28.47%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 4,604 - - - - - - -
Div Payout % 178.38% - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 117,862 114,257 100,650 110,500 107,120 82,066 80,905 28.47%
NOSH 184,160 184,285 165,000 184,166 178,534 132,365 132,631 24.43%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.62% 7.85% 0.20% 5.53% 6.62% 3.42% 3.87% -
ROE 2.19% 2.48% 0.07% 1.60% 1.93% 1.50% 1.56% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 18.39 19.61 19.65 17.37 17.47 27.58 24.27 -16.87%
EPS 1.40 1.54 0.04 0.96 1.16 0.93 0.95 29.46%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.61 0.60 0.60 0.62 0.61 3.24%
Adjusted Per Share Value based on latest NOSH - 184,166
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.28 15.23 13.67 13.49 13.15 15.39 13.57 3.45%
EPS 1.09 1.20 0.03 0.75 0.87 0.52 0.53 61.65%
DPS 1.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4969 0.4817 0.4243 0.4659 0.4516 0.346 0.3411 28.47%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.50 0.50 0.43 0.41 0.38 0.41 0.49 -
P/RPS 2.72 2.55 2.19 2.36 2.17 1.49 2.02 21.91%
P/EPS 35.68 32.47 1,075.00 42.71 32.76 44.09 51.58 -21.76%
EY 2.80 3.08 0.09 2.34 3.05 2.27 1.94 27.68%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.70 0.68 0.63 0.66 0.80 -1.67%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 27/02/13 21/11/12 27/08/12 22/05/12 28/02/12 24/11/11 -
Price 0.50 0.50 0.50 0.38 0.44 0.38 0.45 -
P/RPS 2.72 2.55 2.55 2.19 2.52 1.38 1.85 29.26%
P/EPS 35.68 32.47 1,250.00 39.58 37.93 40.86 47.37 -17.20%
EY 2.80 3.08 0.08 2.53 2.64 2.45 2.11 20.73%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.82 0.63 0.73 0.61 0.74 3.56%

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