[EIG] QoQ Quarter Result on 31-Dec-2016 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 22.38%
YoY- 66.4%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 40,260 40,719 38,787 43,209 41,290 37,651 38,872 2.36%
PBT 1,132 1,241 4,958 5,816 4,057 4,045 6,125 -67.52%
Tax -812 -475 -1,741 -1,647 -1,011 -1,128 -1,421 -31.11%
NP 320 766 3,217 4,169 3,046 2,917 4,704 -83.30%
-
NP to SH 513 760 2,628 4,303 3,516 3,226 2,547 -65.60%
-
Tax Rate 71.73% 38.28% 35.11% 28.32% 24.92% 27.89% 23.20% -
Total Cost 39,940 39,953 35,570 39,040 38,244 34,734 34,168 10.95%
-
Net Worth 182,639 180,500 180,265 178,530 206,665 192,023 77,883 76.41%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 2,964 - 4,150 - 3,354 - 2,104 25.64%
Div Payout % 577.96% - 157.95% - 95.42% - 82.64% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 182,639 180,500 180,265 178,530 206,665 192,023 77,883 76.41%
NOSH 237,194 237,194 237,194 237,030 268,396 256,031 105,247 71.80%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.79% 1.88% 8.29% 9.65% 7.38% 7.75% 12.10% -
ROE 0.28% 0.42% 1.46% 2.41% 1.70% 1.68% 3.27% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.97 17.14 16.35 18.39 15.38 14.71 36.93 -40.42%
EPS 0.13 0.32 1.36 1.77 1.31 1.26 2.42 -85.73%
DPS 1.25 0.00 1.75 0.00 1.25 0.00 2.00 -26.87%
NAPS 0.77 0.76 0.76 0.76 0.77 0.75 0.74 2.68%
Adjusted Per Share Value based on latest NOSH - 237,030
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.91 12.04 11.47 12.78 12.21 11.14 11.50 2.36%
EPS 0.15 0.22 0.78 1.27 1.04 0.95 0.75 -65.76%
DPS 0.88 0.00 1.23 0.00 0.99 0.00 0.62 26.27%
NAPS 0.5402 0.5339 0.5332 0.528 0.6112 0.5679 0.2304 76.39%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.83 0.91 0.92 0.875 0.88 0.85 0.82 -
P/RPS 4.89 5.31 5.63 4.76 5.72 5.78 2.22 69.21%
P/EPS 383.76 284.38 83.04 47.77 67.18 67.46 33.88 403.62%
EY 0.26 0.35 1.20 2.09 1.49 1.48 2.95 -80.16%
DY 1.51 0.00 1.90 0.00 1.42 0.00 2.44 -27.35%
P/NAPS 1.08 1.20 1.21 1.15 1.14 1.13 1.11 -1.80%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 06/12/17 21/08/17 30/05/17 28/02/17 22/11/16 24/08/16 30/05/16 -
Price 0.645 0.90 0.91 0.84 0.88 0.85 0.825 -
P/RPS 3.80 5.25 5.56 4.57 5.72 5.78 2.23 42.61%
P/EPS 298.23 281.25 82.13 45.86 67.18 67.46 34.09 324.01%
EY 0.34 0.36 1.22 2.18 1.49 1.48 2.93 -76.17%
DY 1.94 0.00 1.92 0.00 1.42 0.00 2.42 -13.69%
P/NAPS 0.84 1.18 1.20 1.11 1.14 1.13 1.11 -16.94%

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