[EIG] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 0.88%
YoY- -727.72%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 132,340 130,518 127,010 133,666 141,090 153,998 167,812 -14.62%
PBT 5,231 -6,944 -20,470 -41,445 -42,002 -37,735 -22,193 -
Tax -3,682 -2,266 -1,242 316 853 17 -2,742 21.69%
NP 1,549 -9,210 -21,712 -41,129 -41,149 -37,718 -24,935 -
-
NP to SH 1,751 -8,747 -20,930 -40,136 -40,492 -38,070 -25,364 -
-
Tax Rate 70.39% - - - - - - -
Total Cost 130,791 139,728 148,722 174,795 182,239 191,716 192,747 -22.76%
-
Net Worth 107,120 82,066 80,905 80,502 83,213 95,005 105,564 0.97%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 107,120 82,066 80,905 80,502 83,213 95,005 105,564 0.97%
NOSH 178,534 132,365 132,631 131,971 132,084 131,951 131,955 22.30%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.17% -7.06% -17.09% -30.77% -29.17% -24.49% -14.86% -
ROE 1.63% -10.66% -25.87% -49.86% -48.66% -40.07% -24.03% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 74.13 98.60 95.76 101.28 106.82 116.71 127.17 -30.19%
EPS 0.98 -6.61 -15.78 -30.41 -30.66 -28.85 -19.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.62 0.61 0.61 0.63 0.72 0.80 -17.43%
Adjusted Per Share Value based on latest NOSH - 131,971
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 55.79 55.03 53.55 56.35 59.48 64.92 70.75 -14.63%
EPS 0.74 -3.69 -8.82 -16.92 -17.07 -16.05 -10.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4516 0.346 0.3411 0.3394 0.3508 0.4005 0.4451 0.97%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.38 0.41 0.49 0.45 0.48 0.60 0.58 -
P/RPS 0.51 0.42 0.51 0.44 0.45 0.51 0.46 7.11%
P/EPS 38.75 -6.20 -3.11 -1.48 -1.57 -2.08 -3.02 -
EY 2.58 -16.12 -32.21 -67.58 -63.87 -48.09 -33.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.80 0.74 0.76 0.83 0.72 -8.50%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 28/02/12 24/11/11 26/08/11 30/05/11 28/02/11 25/11/10 -
Price 0.44 0.38 0.45 0.50 0.50 0.48 0.55 -
P/RPS 0.59 0.39 0.47 0.49 0.47 0.41 0.43 23.45%
P/EPS 44.86 -5.75 -2.85 -1.64 -1.63 -1.66 -2.86 -
EY 2.23 -17.39 -35.07 -60.83 -61.31 -60.11 -34.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.61 0.74 0.82 0.79 0.67 0.69 3.82%

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