[EIG] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 72.87%
YoY- 1.34%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 41,165 36,647 37,848 35,119 33,664 37,798 37,520 6.38%
PBT 7,092 2,498 6,467 4,915 4,348 5,202 6,114 10.40%
Tax -2,122 -488 -1,057 -1,143 -2,166 -419 -1,316 37.54%
NP 4,970 2,010 5,410 3,772 2,182 4,783 4,798 2.37%
-
NP to SH 4,970 2,010 5,410 3,772 2,182 4,783 4,798 2.37%
-
Tax Rate 29.92% 19.54% 16.34% 23.26% 49.82% 8.05% 21.52% -
Total Cost 36,195 34,637 32,438 31,347 31,482 33,015 32,722 6.96%
-
Net Worth 139,085 134,614 135,249 129,431 127,591 123,730 125,486 7.10%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 3,708 - 2,779 - 2,773 - 2,768 21.54%
Div Payout % 74.63% - 51.37% - 127.12% - 57.69% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 139,085 134,614 135,249 129,431 127,591 123,730 125,486 7.10%
NOSH 185,447 184,403 185,273 184,901 184,915 184,671 184,538 0.32%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.07% 5.48% 14.29% 10.74% 6.48% 12.65% 12.79% -
ROE 3.57% 1.49% 4.00% 2.91% 1.71% 3.87% 3.82% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 22.20 19.87 20.43 18.99 18.21 20.47 20.33 6.04%
EPS 2.68 1.09 2.92 2.04 1.18 2.59 2.60 2.04%
DPS 2.00 0.00 1.50 0.00 1.50 0.00 1.50 21.16%
NAPS 0.75 0.73 0.73 0.70 0.69 0.67 0.68 6.75%
Adjusted Per Share Value based on latest NOSH - 184,901
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.18 10.84 11.19 10.39 9.96 11.18 11.10 6.39%
EPS 1.47 0.59 1.60 1.12 0.65 1.41 1.42 2.33%
DPS 1.10 0.00 0.82 0.00 0.82 0.00 0.82 21.65%
NAPS 0.4114 0.3981 0.40 0.3828 0.3774 0.366 0.3711 7.12%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.00 1.05 1.25 1.25 1.21 1.00 0.97 -
P/RPS 4.50 5.28 6.12 6.58 6.65 4.89 4.77 -3.81%
P/EPS 37.31 96.33 42.81 61.27 102.54 38.61 37.31 0.00%
EY 2.68 1.04 2.34 1.63 0.98 2.59 2.68 0.00%
DY 2.00 0.00 1.20 0.00 1.24 0.00 1.55 18.54%
P/NAPS 1.33 1.44 1.71 1.79 1.75 1.49 1.43 -4.72%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 24/02/15 19/11/14 25/08/14 29/05/14 24/02/14 20/11/13 -
Price 0.975 1.04 1.10 1.25 1.24 1.27 0.90 -
P/RPS 4.39 5.23 5.38 6.58 6.81 6.20 4.43 -0.60%
P/EPS 36.38 95.41 37.67 61.27 105.08 49.03 34.62 3.36%
EY 2.75 1.05 2.65 1.63 0.95 2.04 2.89 -3.25%
DY 2.05 0.00 1.36 0.00 1.21 0.00 1.67 14.66%
P/NAPS 1.30 1.42 1.51 1.79 1.80 1.90 1.32 -1.01%

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