[EIG] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -0.31%
YoY- 68.53%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 37,848 35,119 33,664 37,798 37,520 34,002 33,872 7.67%
PBT 6,467 4,915 4,348 5,202 6,114 4,719 3,533 49.58%
Tax -1,057 -1,143 -2,166 -419 -1,316 -997 -953 7.14%
NP 5,410 3,772 2,182 4,783 4,798 3,722 2,580 63.75%
-
NP to SH 5,410 3,772 2,182 4,783 4,798 3,722 2,581 63.71%
-
Tax Rate 16.34% 23.26% 49.82% 8.05% 21.52% 21.13% 26.97% -
Total Cost 32,438 31,347 31,482 33,015 32,722 30,280 31,292 2.42%
-
Net Worth 135,249 129,431 127,591 123,730 125,486 122,214 117,862 9.59%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,779 - 2,773 - 2,768 - 4,604 -28.55%
Div Payout % 51.37% - 127.12% - 57.69% - 178.38% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 135,249 129,431 127,591 123,730 125,486 122,214 117,862 9.59%
NOSH 185,273 184,901 184,915 184,671 184,538 185,174 184,160 0.40%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.29% 10.74% 6.48% 12.65% 12.79% 10.95% 7.62% -
ROE 4.00% 2.91% 1.71% 3.87% 3.82% 3.05% 2.19% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 20.43 18.99 18.21 20.47 20.33 18.36 18.39 7.25%
EPS 2.92 2.04 1.18 2.59 2.60 2.01 1.40 63.17%
DPS 1.50 0.00 1.50 0.00 1.50 0.00 2.50 -28.84%
NAPS 0.73 0.70 0.69 0.67 0.68 0.66 0.64 9.15%
Adjusted Per Share Value based on latest NOSH - 184,671
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.19 10.39 9.96 11.18 11.10 10.06 10.02 7.63%
EPS 1.60 1.12 0.65 1.41 1.42 1.10 0.76 64.18%
DPS 0.82 0.00 0.82 0.00 0.82 0.00 1.36 -28.60%
NAPS 0.40 0.3828 0.3774 0.366 0.3711 0.3615 0.3486 9.59%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.25 1.25 1.21 1.00 0.97 0.65 0.50 -
P/RPS 6.12 6.58 6.65 4.89 4.77 3.54 2.72 71.62%
P/EPS 42.81 61.27 102.54 38.61 37.31 32.34 35.68 12.90%
EY 2.34 1.63 0.98 2.59 2.68 3.09 2.80 -11.26%
DY 1.20 0.00 1.24 0.00 1.55 0.00 5.00 -61.34%
P/NAPS 1.71 1.79 1.75 1.49 1.43 0.98 0.78 68.67%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 25/08/14 29/05/14 24/02/14 20/11/13 26/08/13 22/05/13 -
Price 1.10 1.25 1.24 1.27 0.90 0.74 0.50 -
P/RPS 5.38 6.58 6.81 6.20 4.43 4.03 2.72 57.50%
P/EPS 37.67 61.27 105.08 49.03 34.62 36.82 35.68 3.68%
EY 2.65 1.63 0.95 2.04 2.89 2.72 2.80 -3.60%
DY 1.36 0.00 1.21 0.00 1.67 0.00 5.00 -57.98%
P/NAPS 1.51 1.79 1.80 1.90 1.32 1.12 0.78 55.26%

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