[EIG] QoQ Quarter Result on 30-Sep-2010 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -466.66%
YoY- -798.56%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 32,457 29,376 32,992 38,841 39,881 42,284 46,806 -21.70%
PBT -2,226 -9,421 -11,419 -18,379 -2,783 -5,154 4,123 -
Tax -788 728 167 209 -251 -108 -2,592 -54.88%
NP -3,014 -8,693 -11,252 -18,170 -3,034 -5,262 1,531 -
-
NP to SH -2,811 -8,427 -10,952 -17,946 -3,167 -6,005 1,754 -
-
Tax Rate - - - - - - 62.87% -
Total Cost 35,471 38,069 44,244 57,011 42,915 47,546 45,275 -15.05%
-
Net Worth 80,502 83,213 95,005 105,564 124,040 129,452 154,231 -35.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 1,512 -
Div Payout % - - - - - - 86.21% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 80,502 83,213 95,005 105,564 124,040 129,452 154,231 -35.25%
NOSH 131,971 132,084 131,951 131,955 131,958 132,094 151,206 -8.69%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -9.29% -29.59% -34.11% -46.78% -7.61% -12.44% 3.27% -
ROE -3.49% -10.13% -11.53% -17.00% -2.55% -4.64% 1.14% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 24.59 22.24 25.00 29.43 30.22 32.01 30.95 -14.25%
EPS -2.13 -6.38 -8.30 -13.60 -2.40 -4.55 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.61 0.63 0.72 0.80 0.94 0.98 1.02 -29.08%
Adjusted Per Share Value based on latest NOSH - 131,955
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.68 12.38 13.91 16.38 16.81 17.83 19.73 -21.71%
EPS -1.19 -3.55 -4.62 -7.57 -1.34 -2.53 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.64 -
NAPS 0.3394 0.3508 0.4005 0.4451 0.523 0.5458 0.6502 -35.24%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.45 0.48 0.60 0.58 0.69 0.81 0.60 -
P/RPS 1.83 2.16 2.40 1.97 2.28 2.53 1.94 -3.82%
P/EPS -21.13 -7.52 -7.23 -4.26 -28.75 -17.82 51.72 -
EY -4.73 -13.29 -13.83 -23.45 -3.48 -5.61 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
P/NAPS 0.74 0.76 0.83 0.72 0.73 0.83 0.59 16.35%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 28/02/11 25/11/10 25/08/10 27/05/10 25/02/10 -
Price 0.50 0.50 0.48 0.55 0.56 0.52 0.63 -
P/RPS 2.03 2.25 1.92 1.87 1.85 1.62 2.04 -0.32%
P/EPS -23.47 -7.84 -5.78 -4.04 -23.33 -11.44 54.31 -
EY -4.26 -12.76 -17.29 -24.73 -4.29 -8.74 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.59 -
P/NAPS 0.82 0.79 0.67 0.69 0.60 0.53 0.62 20.55%

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