[EIG] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 4200.0%
YoY- 130.54%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 37,520 34,002 33,872 36,131 32,415 31,996 31,198 13.07%
PBT 6,114 4,719 3,533 4,002 766 2,720 2,754 70.09%
Tax -1,316 -997 -953 -1,165 -700 -952 -688 54.03%
NP 4,798 3,722 2,580 2,837 66 1,768 2,066 75.27%
-
NP to SH 4,798 3,722 2,581 2,838 66 1,768 2,071 74.99%
-
Tax Rate 21.52% 21.13% 26.97% 29.11% 91.38% 35.00% 24.98% -
Total Cost 32,722 30,280 31,292 33,294 32,349 30,228 29,132 8.04%
-
Net Worth 125,486 122,214 117,862 114,257 100,650 110,500 107,120 11.11%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,768 - 4,604 - - - - -
Div Payout % 57.69% - 178.38% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 125,486 122,214 117,862 114,257 100,650 110,500 107,120 11.11%
NOSH 184,538 185,174 184,160 184,285 165,000 184,166 178,534 2.22%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.79% 10.95% 7.62% 7.85% 0.20% 5.53% 6.62% -
ROE 3.82% 3.05% 2.19% 2.48% 0.07% 1.60% 1.93% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.33 18.36 18.39 19.61 19.65 17.37 17.47 10.62%
EPS 2.60 2.01 1.40 1.54 0.04 0.96 1.16 71.18%
DPS 1.50 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.64 0.62 0.61 0.60 0.60 8.69%
Adjusted Per Share Value based on latest NOSH - 184,285
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.82 14.34 14.28 15.23 13.67 13.49 13.15 13.10%
EPS 2.02 1.57 1.09 1.20 0.03 0.75 0.87 75.25%
DPS 1.17 0.00 1.94 0.00 0.00 0.00 0.00 -
NAPS 0.529 0.5153 0.4969 0.4817 0.4243 0.4659 0.4516 11.11%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.97 0.65 0.50 0.50 0.43 0.41 0.38 -
P/RPS 4.77 3.54 2.72 2.55 2.19 2.36 2.17 68.97%
P/EPS 37.31 32.34 35.68 32.47 1,075.00 42.71 32.76 9.04%
EY 2.68 3.09 2.80 3.08 0.09 2.34 3.05 -8.25%
DY 1.55 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.98 0.78 0.81 0.70 0.68 0.63 72.62%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 26/08/13 22/05/13 27/02/13 21/11/12 27/08/12 22/05/12 -
Price 0.90 0.74 0.50 0.50 0.50 0.38 0.44 -
P/RPS 4.43 4.03 2.72 2.55 2.55 2.19 2.52 45.60%
P/EPS 34.62 36.82 35.68 32.47 1,250.00 39.58 37.93 -5.90%
EY 2.89 2.72 2.80 3.08 0.08 2.53 2.64 6.21%
DY 1.67 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.12 0.78 0.81 0.82 0.63 0.73 48.36%

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