[EIG] QoQ Quarter Result on 31-Dec-2021 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 153.93%
YoY- 317.98%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 40,532 35,688 36,992 39,974 21,804 25,822 31,852 17.41%
PBT -351 -1,667 1,140 3,814 -5,169 -6,157 697 -
Tax -311 -313 357 -1,263 931 218 742 -
NP -662 -1,980 1,497 2,551 -4,238 -5,939 1,439 -
-
NP to SH 46 -1,034 2,360 2,395 -4,441 -5,826 2,074 -92.08%
-
Tax Rate - - -31.32% 33.11% - - -106.46% -
Total Cost 41,194 37,668 35,495 37,423 26,042 31,761 30,413 22.39%
-
Net Worth 166,035 166,035 166,035 166,035 163,663 168,407 173,151 -2.75%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - 1,185 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 166,035 166,035 166,035 166,035 163,663 168,407 173,151 -2.75%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -1.63% -5.55% 4.05% 6.38% -19.44% -23.00% 4.52% -
ROE 0.03% -0.62% 1.42% 1.44% -2.71% -3.46% 1.20% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 17.09 15.05 15.60 16.85 9.19 10.89 13.43 17.41%
EPS -0.28 -0.83 0.63 1.08 -1.79 -2.50 0.61 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.70 0.70 0.70 0.70 0.69 0.71 0.73 -2.75%
Adjusted Per Share Value based on latest NOSH - 237,194
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.99 10.56 10.94 11.82 6.45 7.64 9.42 17.43%
EPS 0.01 -0.31 0.70 0.71 -1.31 -1.72 0.61 -93.53%
DPS 0.00 0.00 0.00 0.00 0.35 0.00 0.00 -
NAPS 0.4911 0.4911 0.4911 0.4911 0.4841 0.4981 0.5121 -2.75%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.33 0.345 0.365 0.385 0.38 0.39 0.415 -
P/RPS 1.93 2.29 2.34 2.28 4.13 3.58 3.09 -26.91%
P/EPS 1,701.61 -79.14 36.68 38.13 -20.30 -15.88 47.46 984.94%
EY 0.06 -1.26 2.73 2.62 -4.93 -6.30 2.11 -90.66%
DY 0.00 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.47 0.49 0.52 0.55 0.55 0.55 0.57 -12.05%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 25/08/22 30/05/22 28/02/22 25/11/21 27/09/21 27/05/21 -
Price 0.29 0.335 0.34 0.355 0.38 0.41 0.00 -
P/RPS 1.70 2.23 2.18 2.11 4.13 3.77 0.00 -
P/EPS 1,495.35 -76.85 34.17 35.16 -20.30 -16.69 0.00 -
EY 0.07 -1.30 2.93 2.84 -4.93 -5.99 0.00 -
DY 0.00 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.41 0.48 0.49 0.51 0.55 0.58 0.00 -

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