[EIG] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 144.82%
YoY- 107.02%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 31,996 31,198 36,500 32,185 32,457 29,376 32,992 -2.02%
PBT 2,720 2,754 2,107 2,596 -2,226 -9,421 -11,419 -
Tax -952 -688 -857 -1,349 -788 728 167 -
NP 1,768 2,066 1,250 1,247 -3,014 -8,693 -11,252 -
-
NP to SH 1,768 2,071 1,231 1,260 -2,811 -8,427 -10,952 -
-
Tax Rate 35.00% 24.98% 40.67% 51.96% - - - -
Total Cost 30,228 29,132 35,250 30,938 35,471 38,069 44,244 -22.44%
-
Net Worth 110,500 107,120 82,066 80,905 80,502 83,213 95,005 10.60%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 110,500 107,120 82,066 80,905 80,502 83,213 95,005 10.60%
NOSH 184,166 178,534 132,365 132,631 131,971 132,084 131,951 24.91%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.53% 6.62% 3.42% 3.87% -9.29% -29.59% -34.11% -
ROE 1.60% 1.93% 1.50% 1.56% -3.49% -10.13% -11.53% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.37 17.47 27.58 24.27 24.59 22.24 25.00 -21.57%
EPS 0.96 1.16 0.93 0.95 -2.13 -6.38 -8.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.62 0.61 0.61 0.63 0.72 -11.45%
Adjusted Per Share Value based on latest NOSH - 132,631
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.46 9.23 10.80 9.52 9.60 8.69 9.76 -2.06%
EPS 0.52 0.61 0.36 0.37 -0.83 -2.49 -3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3268 0.3168 0.2427 0.2393 0.2381 0.2461 0.281 10.60%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.38 0.41 0.49 0.45 0.48 0.60 -
P/RPS 2.36 2.17 1.49 2.02 1.83 2.16 2.40 -1.11%
P/EPS 42.71 32.76 44.09 51.58 -21.13 -7.52 -7.23 -
EY 2.34 3.05 2.27 1.94 -4.73 -13.29 -13.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.66 0.80 0.74 0.76 0.83 -12.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 22/05/12 28/02/12 24/11/11 26/08/11 30/05/11 28/02/11 -
Price 0.38 0.44 0.38 0.45 0.50 0.50 0.48 -
P/RPS 2.19 2.52 1.38 1.85 2.03 2.25 1.92 9.17%
P/EPS 39.58 37.93 40.86 47.37 -23.47 -7.84 -5.78 -
EY 2.53 2.64 2.45 2.11 -4.26 -12.76 -17.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.73 0.61 0.74 0.82 0.79 0.67 -4.02%

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