[EIG] QoQ Quarter Result on 31-Mar-2008 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
16-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -19.78%
YoY- 22.35%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 45,958 44,114 47,057 45,488 47,271 36,523 37,870 13.70%
PBT 4,365 3,230 3,568 5,876 7,981 4,466 2,852 32.63%
Tax -1,243 -738 -632 -1,266 -2,234 -1,258 -644 54.71%
NP 3,122 2,492 2,936 4,610 5,747 3,208 2,208 25.84%
-
NP to SH 3,122 2,492 2,936 4,610 5,747 3,208 2,208 25.84%
-
Tax Rate 28.48% 22.85% 17.71% 21.55% 27.99% 28.17% 22.58% -
Total Cost 42,836 41,622 44,121 40,878 41,524 33,315 35,662 12.93%
-
Net Worth 130,412 130,533 126,962 124,201 121,545 116,174 106,760 14.20%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,975 - - - 3,302 - - -
Div Payout % 63.29% - - - 57.47% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 130,412 130,533 126,962 124,201 121,545 116,174 106,760 14.20%
NOSH 131,729 131,851 132,252 132,128 132,114 132,016 121,318 5.61%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.79% 5.65% 6.24% 10.13% 12.16% 8.78% 5.83% -
ROE 2.39% 1.91% 2.31% 3.71% 4.73% 2.76% 2.07% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 34.89 33.46 35.58 34.43 35.78 27.67 31.22 7.65%
EPS 2.37 1.89 2.22 3.57 4.35 2.43 1.82 19.15%
DPS 1.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.99 0.99 0.96 0.94 0.92 0.88 0.88 8.13%
Adjusted Per Share Value based on latest NOSH - 132,128
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 19.38 18.60 19.84 19.18 19.93 15.40 15.97 13.70%
EPS 1.32 1.05 1.24 1.94 2.42 1.35 0.93 26.16%
DPS 0.83 0.00 0.00 0.00 1.39 0.00 0.00 -
NAPS 0.5498 0.5503 0.5353 0.5236 0.5124 0.4898 0.4501 14.20%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.63 0.74 0.69 0.72 0.76 0.84 0.87 -
P/RPS 1.81 2.21 1.94 2.09 2.12 3.04 2.79 -24.96%
P/EPS 26.58 39.15 31.08 20.64 17.47 34.57 47.80 -32.25%
EY 3.76 2.55 3.22 4.85 5.72 2.89 2.09 47.65%
DY 2.38 0.00 0.00 0.00 3.29 0.00 0.00 -
P/NAPS 0.64 0.75 0.72 0.77 0.83 0.95 0.99 -25.13%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 13/02/09 19/11/08 19/08/08 16/05/08 20/02/08 21/11/07 21/08/07 -
Price 0.82 0.73 0.80 0.75 0.75 0.75 0.76 -
P/RPS 2.35 2.18 2.25 2.18 2.10 2.71 2.43 -2.19%
P/EPS 34.60 38.62 36.04 21.50 17.24 30.86 41.76 -11.73%
EY 2.89 2.59 2.78 4.65 5.80 3.24 2.39 13.43%
DY 1.83 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.83 0.74 0.83 0.80 0.82 0.85 0.86 -2.32%

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