[EIG] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -62.54%
YoY- 28.66%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 41,290 37,651 38,872 43,385 41,016 35,069 41,165 0.20%
PBT 4,057 4,045 6,125 5,606 5,637 4,155 7,092 -31.01%
Tax -1,011 -1,128 -1,421 -1,626 -1,250 -849 -2,122 -38.91%
NP 3,046 2,917 4,704 3,980 4,387 3,306 4,970 -27.78%
-
NP to SH 3,516 3,226 2,547 2,586 6,904 3,556 4,970 -20.55%
-
Tax Rate 24.92% 27.89% 23.20% 29.00% 22.17% 20.43% 29.92% -
Total Cost 38,244 34,734 34,168 39,405 36,629 31,763 36,195 3.72%
-
Net Worth 206,665 192,023 77,883 96,223 236,959 153,826 139,085 30.12%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 3,354 - 2,104 - 4,388 - 3,708 -6.45%
Div Payout % 95.42% - 82.64% - 63.56% - 74.63% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 206,665 192,023 77,883 96,223 236,959 153,826 139,085 30.12%
NOSH 268,396 256,031 105,247 120,279 292,542 199,775 185,447 27.86%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.38% 7.75% 12.10% 9.17% 10.70% 9.43% 12.07% -
ROE 1.70% 1.68% 3.27% 2.69% 2.91% 2.31% 3.57% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 15.38 14.71 36.93 36.07 14.02 17.55 22.20 -21.65%
EPS 1.31 1.26 2.42 2.15 2.36 1.78 2.68 -37.86%
DPS 1.25 0.00 2.00 0.00 1.50 0.00 2.00 -26.83%
NAPS 0.77 0.75 0.74 0.80 0.81 0.77 0.75 1.76%
Adjusted Per Share Value based on latest NOSH - 120,279
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 17.41 15.87 16.39 18.29 17.29 14.78 17.35 0.22%
EPS 1.48 1.36 1.07 1.09 2.91 1.50 2.10 -20.75%
DPS 1.41 0.00 0.89 0.00 1.85 0.00 1.56 -6.50%
NAPS 0.8713 0.8096 0.3284 0.4057 0.999 0.6485 0.5864 30.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.88 0.85 0.82 0.91 0.90 0.96 1.00 -
P/RPS 5.72 5.78 2.22 2.52 6.42 5.47 4.50 17.29%
P/EPS 67.18 67.46 33.88 42.33 38.14 53.93 37.31 47.84%
EY 1.49 1.48 2.95 2.36 2.62 1.85 2.68 -32.31%
DY 1.42 0.00 2.44 0.00 1.67 0.00 2.00 -20.36%
P/NAPS 1.14 1.13 1.11 1.14 1.11 1.25 1.33 -9.74%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 24/08/16 30/05/16 26/02/16 18/11/15 24/08/15 26/05/15 -
Price 0.88 0.85 0.825 0.90 0.91 0.98 0.975 -
P/RPS 5.72 5.78 2.23 2.50 6.49 5.58 4.39 19.23%
P/EPS 67.18 67.46 34.09 41.86 38.56 55.06 36.38 50.34%
EY 1.49 1.48 2.93 2.39 2.59 1.82 2.75 -33.46%
DY 1.42 0.00 2.42 0.00 1.65 0.00 2.05 -21.66%
P/NAPS 1.14 1.13 1.11 1.13 1.12 1.27 1.30 -8.36%

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