[EIG] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 79.15%
YoY- 70.89%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 44,114 47,057 45,488 47,271 36,523 37,870 42,354 2.74%
PBT 3,230 3,568 5,876 7,981 4,466 2,852 4,937 -24.57%
Tax -738 -632 -1,266 -2,234 -1,258 -644 -1,169 -26.34%
NP 2,492 2,936 4,610 5,747 3,208 2,208 3,768 -24.03%
-
NP to SH 2,492 2,936 4,610 5,747 3,208 2,208 3,768 -24.03%
-
Tax Rate 22.85% 17.71% 21.55% 27.99% 28.17% 22.58% 23.68% -
Total Cost 41,622 44,121 40,878 41,524 33,315 35,662 38,586 5.16%
-
Net Worth 130,533 126,962 124,201 121,545 116,174 106,760 105,599 15.13%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 3,302 - - 2,999 -
Div Payout % - - - 57.47% - - 79.62% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 130,533 126,962 124,201 121,545 116,174 106,760 105,599 15.13%
NOSH 131,851 132,252 132,128 132,114 132,016 121,318 119,999 6.46%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.65% 6.24% 10.13% 12.16% 8.78% 5.83% 8.90% -
ROE 1.91% 2.31% 3.71% 4.73% 2.76% 2.07% 3.57% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 33.46 35.58 34.43 35.78 27.67 31.22 35.30 -3.49%
EPS 1.89 2.22 3.57 4.35 2.43 1.82 3.14 -28.64%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 2.50 -
NAPS 0.99 0.96 0.94 0.92 0.88 0.88 0.88 8.14%
Adjusted Per Share Value based on latest NOSH - 132,114
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.60 19.84 19.18 19.93 15.40 15.97 17.86 2.73%
EPS 1.05 1.24 1.94 2.42 1.35 0.93 1.59 -24.10%
DPS 0.00 0.00 0.00 1.39 0.00 0.00 1.26 -
NAPS 0.5503 0.5353 0.5236 0.5124 0.4898 0.4501 0.4452 15.13%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.74 0.69 0.72 0.76 0.84 0.87 0.80 -
P/RPS 2.21 1.94 2.09 2.12 3.04 2.79 2.27 -1.76%
P/EPS 39.15 31.08 20.64 17.47 34.57 47.80 25.48 33.05%
EY 2.55 3.22 4.85 5.72 2.89 2.09 3.93 -24.99%
DY 0.00 0.00 0.00 3.29 0.00 0.00 3.13 -
P/NAPS 0.75 0.72 0.77 0.83 0.95 0.99 0.91 -12.06%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 19/08/08 16/05/08 20/02/08 21/11/07 21/08/07 25/05/07 -
Price 0.73 0.80 0.75 0.75 0.75 0.76 0.75 -
P/RPS 2.18 2.25 2.18 2.10 2.71 2.43 2.12 1.87%
P/EPS 38.62 36.04 21.50 17.24 30.86 41.76 23.89 37.62%
EY 2.59 2.78 4.65 5.80 3.24 2.39 4.19 -27.37%
DY 0.00 0.00 0.00 3.33 0.00 0.00 3.33 -
P/NAPS 0.74 0.83 0.80 0.82 0.85 0.86 0.85 -8.80%

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