[EIG] QoQ TTM Result on 30-Jun-2018 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 564.97%
YoY- -83.65%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 171,571 169,560 164,611 160,381 159,278 159,813 162,975 3.48%
PBT 13,299 10,460 9,065 6,735 4,292 8,905 13,147 0.76%
Tax -3,452 -2,817 -3,394 -3,361 -2,955 -4,329 -4,675 -18.32%
NP 9,847 7,643 5,671 3,374 1,337 4,576 8,472 10.55%
-
NP to SH 11,026 8,518 5,268 1,832 -394 3,207 8,204 21.80%
-
Tax Rate 25.96% 26.93% 37.44% 49.90% 68.85% 48.61% 35.56% -
Total Cost 161,724 161,917 158,940 157,007 157,941 155,237 154,503 3.09%
-
Net Worth 175,523 177,895 180,267 175,523 173,151 177,895 182,639 -2.61%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 2,964 2,964 2,964 2,964 2,964 7,115 7,115 -44.25%
Div Payout % 26.89% 34.81% 56.28% 161.84% 0.00% 221.88% 86.74% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 175,523 177,895 180,267 175,523 173,151 177,895 182,639 -2.61%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 5.74% 4.51% 3.45% 2.10% 0.84% 2.86% 5.20% -
ROE 6.28% 4.79% 2.92% 1.04% -0.23% 1.80% 4.49% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 72.33 71.49 69.40 67.62 67.15 67.38 68.71 3.48%
EPS 4.65 3.59 2.22 0.77 -0.17 1.35 3.46 21.80%
DPS 1.25 1.25 1.25 1.25 1.25 3.00 3.00 -44.24%
NAPS 0.74 0.75 0.76 0.74 0.73 0.75 0.77 -2.61%
Adjusted Per Share Value based on latest NOSH - 237,194
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 72.33 71.49 69.40 67.62 67.15 67.38 68.71 3.48%
EPS 4.65 3.59 2.22 0.77 -0.17 1.35 3.46 21.80%
DPS 1.25 1.25 1.25 1.25 1.25 3.00 3.00 -44.24%
NAPS 0.74 0.75 0.76 0.74 0.73 0.75 0.77 -2.61%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.655 0.60 0.60 0.60 0.60 0.70 0.83 -
P/RPS 0.91 0.84 0.86 0.89 0.89 1.04 1.21 -17.31%
P/EPS 14.09 16.71 27.02 77.68 -361.21 51.77 24.00 -29.90%
EY 7.10 5.99 3.70 1.29 -0.28 1.93 4.17 42.63%
DY 1.91 2.08 2.08 2.08 2.08 4.29 3.61 -34.60%
P/NAPS 0.89 0.80 0.79 0.81 0.82 0.93 1.08 -12.11%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 26/02/19 26/11/18 27/08/18 25/05/18 26/02/18 06/12/17 -
Price 0.54 0.66 0.595 0.61 0.60 0.66 0.645 -
P/RPS 0.75 0.92 0.86 0.90 0.89 0.98 0.94 -13.98%
P/EPS 11.62 18.38 26.79 78.98 -361.21 48.81 18.65 -27.07%
EY 8.61 5.44 3.73 1.27 -0.28 2.05 5.36 37.19%
DY 2.31 1.89 2.10 2.05 2.08 4.55 4.65 -37.30%
P/NAPS 0.73 0.88 0.78 0.82 0.82 0.88 0.84 -8.94%

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