[EIG] QoQ Quarter Result on 31-Dec-2018 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -35.27%
YoY- 468.3%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 43,502 41,868 40,263 44,996 44,490 41,822 38,252 8.94%
PBT 1,980 2,990 3,184 2,969 3,462 3,684 345 220.21%
Tax -971 -834 -1,002 -724 -845 -881 -367 91.18%
NP 1,009 2,156 2,182 2,245 2,617 2,803 -22 -
-
NP to SH 1,218 3,090 1,535 2,556 3,949 2,986 -973 -
-
Tax Rate 49.04% 27.89% 31.47% 24.39% 24.41% 23.91% 106.38% -
Total Cost 42,493 39,712 38,081 42,751 41,873 39,019 38,274 7.21%
-
Net Worth 180,267 177,895 175,523 177,895 180,267 175,523 173,151 2.71%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - 2,964 - - -
Div Payout % - - - - 75.08% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 180,267 177,895 175,523 177,895 180,267 175,523 173,151 2.71%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.32% 5.15% 5.42% 4.99% 5.88% 6.70% -0.06% -
ROE 0.68% 1.74% 0.87% 1.44% 2.19% 1.70% -0.56% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.34 17.65 16.97 18.97 18.76 17.63 16.13 8.92%
EPS 0.43 0.91 0.92 0.95 1.10 1.18 -0.01 -
DPS 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.76 0.75 0.74 0.75 0.76 0.74 0.73 2.71%
Adjusted Per Share Value based on latest NOSH - 237,194
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 12.87 12.38 11.91 13.31 13.16 12.37 11.31 8.98%
EPS 0.36 0.91 0.45 0.76 1.17 0.88 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.88 0.00 0.00 -
NAPS 0.5332 0.5262 0.5191 0.5262 0.5332 0.5191 0.5121 2.72%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.565 0.59 0.655 0.60 0.60 0.60 0.60 -
P/RPS 3.08 3.34 3.86 3.16 3.20 3.40 3.72 -11.81%
P/EPS 110.03 45.29 101.21 55.68 36.04 47.66 -146.27 -
EY 0.91 2.21 0.99 1.80 2.77 2.10 -0.68 -
DY 0.00 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.74 0.79 0.89 0.80 0.79 0.81 0.82 -6.60%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 28/08/19 28/05/19 26/02/19 26/11/18 27/08/18 25/05/18 -
Price 0.555 0.67 0.54 0.66 0.595 0.61 0.60 -
P/RPS 3.03 3.80 3.18 3.48 3.17 3.46 3.72 -12.77%
P/EPS 108.08 51.43 83.44 61.25 35.74 48.46 -146.27 -
EY 0.93 1.94 1.20 1.63 2.80 2.06 -0.68 -
DY 0.00 0.00 0.00 0.00 2.10 0.00 0.00 -
P/NAPS 0.73 0.89 0.73 0.88 0.78 0.82 0.82 -7.45%

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