[EIG] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 261.51%
YoY- 115.77%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 134,414 131,740 132,109 131,879 132,340 130,518 127,010 3.84%
PBT 11,021 10,242 8,347 10,177 5,231 -6,944 -20,470 -
Tax -3,770 -3,505 -3,197 -3,846 -3,682 -2,266 -1,242 109.50%
NP 7,251 6,737 5,150 6,331 1,549 -9,210 -21,712 -
-
NP to SH 7,253 6,743 5,136 6,330 1,751 -8,747 -20,930 -
-
Tax Rate 34.21% 34.22% 38.30% 37.79% 70.39% - - -
Total Cost 127,163 125,003 126,959 125,548 130,791 139,728 148,722 -9.90%
-
Net Worth 117,862 114,257 100,650 110,500 107,120 82,066 80,905 28.47%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 4,604 - - - - - - -
Div Payout % 63.48% - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 117,862 114,257 100,650 110,500 107,120 82,066 80,905 28.47%
NOSH 184,160 184,285 165,000 184,166 178,534 132,365 132,631 24.43%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.39% 5.11% 3.90% 4.80% 1.17% -7.06% -17.09% -
ROE 6.15% 5.90% 5.10% 5.73% 1.63% -10.66% -25.87% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 72.99 71.49 80.07 71.61 74.13 98.60 95.76 -16.54%
EPS 3.94 3.66 3.11 3.44 0.98 -6.61 -15.78 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.61 0.60 0.60 0.62 0.61 3.24%
Adjusted Per Share Value based on latest NOSH - 184,166
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 39.76 38.96 39.07 39.01 39.14 38.60 37.57 3.84%
EPS 2.15 1.99 1.52 1.87 0.52 -2.59 -6.19 -
DPS 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3486 0.3379 0.2977 0.3268 0.3168 0.2427 0.2393 28.47%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.50 0.50 0.43 0.41 0.38 0.41 0.49 -
P/RPS 0.69 0.70 0.54 0.57 0.51 0.42 0.51 22.30%
P/EPS 12.70 13.66 13.81 11.93 38.75 -6.20 -3.11 -
EY 7.88 7.32 7.24 8.38 2.58 -16.12 -32.21 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.70 0.68 0.63 0.66 0.80 -1.67%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 27/02/13 21/11/12 27/08/12 22/05/12 28/02/12 24/11/11 -
Price 0.50 0.50 0.50 0.38 0.44 0.38 0.45 -
P/RPS 0.69 0.70 0.62 0.53 0.59 0.39 0.47 29.14%
P/EPS 12.70 13.66 16.06 11.06 44.86 -5.75 -2.85 -
EY 7.88 7.32 6.23 9.05 2.23 -17.39 -35.07 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.82 0.63 0.73 0.61 0.74 3.56%

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