[EIG] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -9.06%
YoY- 24.63%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 37,798 37,520 34,002 33,872 36,131 32,415 31,996 11.71%
PBT 5,202 6,114 4,719 3,533 4,002 766 2,720 53.89%
Tax -419 -1,316 -997 -953 -1,165 -700 -952 -42.05%
NP 4,783 4,798 3,722 2,580 2,837 66 1,768 93.80%
-
NP to SH 4,783 4,798 3,722 2,581 2,838 66 1,768 93.80%
-
Tax Rate 8.05% 21.52% 21.13% 26.97% 29.11% 91.38% 35.00% -
Total Cost 33,015 32,722 30,280 31,292 33,294 32,349 30,228 6.03%
-
Net Worth 123,730 125,486 122,214 117,862 114,257 100,650 110,500 7.80%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 2,768 - 4,604 - - - -
Div Payout % - 57.69% - 178.38% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 123,730 125,486 122,214 117,862 114,257 100,650 110,500 7.80%
NOSH 184,671 184,538 185,174 184,160 184,285 165,000 184,166 0.18%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.65% 12.79% 10.95% 7.62% 7.85% 0.20% 5.53% -
ROE 3.87% 3.82% 3.05% 2.19% 2.48% 0.07% 1.60% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.47 20.33 18.36 18.39 19.61 19.65 17.37 11.53%
EPS 2.59 2.60 2.01 1.40 1.54 0.04 0.96 93.44%
DPS 0.00 1.50 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.67 0.68 0.66 0.64 0.62 0.61 0.60 7.61%
Adjusted Per Share Value based on latest NOSH - 184,160
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.94 15.82 14.34 14.28 15.23 13.67 13.49 11.73%
EPS 2.02 2.02 1.57 1.09 1.20 0.03 0.75 93.23%
DPS 0.00 1.17 0.00 1.94 0.00 0.00 0.00 -
NAPS 0.5216 0.529 0.5153 0.4969 0.4817 0.4243 0.4659 7.79%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.00 0.97 0.65 0.50 0.50 0.43 0.41 -
P/RPS 4.89 4.77 3.54 2.72 2.55 2.19 2.36 62.31%
P/EPS 38.61 37.31 32.34 35.68 32.47 1,075.00 42.71 -6.48%
EY 2.59 2.68 3.09 2.80 3.08 0.09 2.34 6.98%
DY 0.00 1.55 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.43 0.98 0.78 0.81 0.70 0.68 68.46%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 20/11/13 26/08/13 22/05/13 27/02/13 21/11/12 27/08/12 -
Price 1.27 0.90 0.74 0.50 0.50 0.50 0.38 -
P/RPS 6.20 4.43 4.03 2.72 2.55 2.55 2.19 99.74%
P/EPS 49.03 34.62 36.82 35.68 32.47 1,250.00 39.58 15.29%
EY 2.04 2.89 2.72 2.80 3.08 0.08 2.53 -13.33%
DY 0.00 1.67 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.32 1.12 0.78 0.81 0.82 0.63 108.32%

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