[EIG] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -96.27%
YoY- -94.76%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 34,002 33,872 36,131 32,415 31,996 31,198 36,500 -4.62%
PBT 4,719 3,533 4,002 766 2,720 2,754 2,107 71.26%
Tax -997 -953 -1,165 -700 -952 -688 -857 10.62%
NP 3,722 2,580 2,837 66 1,768 2,066 1,250 107.10%
-
NP to SH 3,722 2,581 2,838 66 1,768 2,071 1,231 109.23%
-
Tax Rate 21.13% 26.97% 29.11% 91.38% 35.00% 24.98% 40.67% -
Total Cost 30,280 31,292 33,294 32,349 30,228 29,132 35,250 -9.64%
-
Net Worth 122,214 117,862 114,257 100,650 110,500 107,120 82,066 30.43%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 4,604 - - - - - -
Div Payout % - 178.38% - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 122,214 117,862 114,257 100,650 110,500 107,120 82,066 30.43%
NOSH 185,174 184,160 184,285 165,000 184,166 178,534 132,365 25.11%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.95% 7.62% 7.85% 0.20% 5.53% 6.62% 3.42% -
ROE 3.05% 2.19% 2.48% 0.07% 1.60% 1.93% 1.50% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.36 18.39 19.61 19.65 17.37 17.47 27.58 -23.77%
EPS 2.01 1.40 1.54 0.04 0.96 1.16 0.93 67.24%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.62 0.61 0.60 0.60 0.62 4.26%
Adjusted Per Share Value based on latest NOSH - 165,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.06 10.02 10.69 9.59 9.46 9.23 10.80 -4.62%
EPS 1.10 0.76 0.84 0.02 0.52 0.61 0.36 110.71%
DPS 0.00 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3615 0.3486 0.3379 0.2977 0.3268 0.3168 0.2427 30.45%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.65 0.50 0.50 0.43 0.41 0.38 0.41 -
P/RPS 3.54 2.72 2.55 2.19 2.36 2.17 1.49 78.14%
P/EPS 32.34 35.68 32.47 1,075.00 42.71 32.76 44.09 -18.68%
EY 3.09 2.80 3.08 0.09 2.34 3.05 2.27 22.84%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.78 0.81 0.70 0.68 0.63 0.66 30.18%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 22/05/13 27/02/13 21/11/12 27/08/12 22/05/12 28/02/12 -
Price 0.74 0.50 0.50 0.50 0.38 0.44 0.38 -
P/RPS 4.03 2.72 2.55 2.55 2.19 2.52 1.38 104.44%
P/EPS 36.82 35.68 32.47 1,250.00 39.58 37.93 40.86 -6.71%
EY 2.72 2.80 3.08 0.08 2.53 2.64 2.45 7.22%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.78 0.81 0.82 0.63 0.73 0.61 49.99%

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