[EIG] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -258.46%
YoY- -226.1%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 124,592 119,452 118,176 133,062 129,481 133,775 144,158 -9.27%
PBT -6,372 -6,815 -9,034 -1,638 2,533 1,369 3,773 -
Tax 243 628 1,280 -361 -461 -819 -2,127 -
NP -6,129 -6,187 -7,754 -1,999 2,072 550 1,646 -
-
NP to SH -5,512 -5,798 -7,620 -3,136 1,979 -188 1,312 -
-
Tax Rate - - - - 18.20% 59.82% 56.37% -
Total Cost 130,721 125,639 125,930 135,061 127,409 133,225 142,512 -5.59%
-
Net Worth 166,035 166,035 163,663 168,407 173,151 173,151 173,151 -2.76%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 1,185 1,185 1,185 1,185 1,185 1,185 1,185 0.00%
Div Payout % 0.00% 0.00% 0.00% 0.00% 59.93% 0.00% 90.39% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 166,035 166,035 163,663 168,407 173,151 173,151 173,151 -2.76%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -4.92% -5.18% -6.56% -1.50% 1.60% 0.41% 1.14% -
ROE -3.32% -3.49% -4.66% -1.86% 1.14% -0.11% 0.76% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 52.53 50.36 49.82 56.10 54.59 56.40 60.78 -9.27%
EPS -2.32 -2.44 -3.21 -1.32 0.83 -0.08 0.55 -
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.00%
NAPS 0.70 0.70 0.69 0.71 0.73 0.73 0.73 -2.76%
Adjusted Per Share Value based on latest NOSH - 237,194
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 36.85 35.33 34.95 39.36 38.30 39.57 42.64 -9.27%
EPS -1.63 -1.71 -2.25 -0.93 0.59 -0.06 0.39 -
DPS 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.00%
NAPS 0.4911 0.4911 0.4841 0.4981 0.5121 0.5121 0.5121 -2.75%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.365 0.385 0.38 0.39 0.415 0.465 0.45 -
P/RPS 0.69 0.76 0.76 0.70 0.76 0.82 0.74 -4.56%
P/EPS -15.71 -15.75 -11.83 -29.50 49.74 -586.68 81.35 -
EY -6.37 -6.35 -8.45 -3.39 2.01 -0.17 1.23 -
DY 1.37 1.30 1.32 1.28 1.20 1.08 1.11 15.07%
P/NAPS 0.52 0.55 0.55 0.55 0.57 0.64 0.62 -11.07%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 25/11/21 27/09/21 27/05/21 26/02/21 26/11/20 -
Price 0.34 0.355 0.38 0.41 0.395 0.435 0.475 -
P/RPS 0.65 0.70 0.76 0.73 0.72 0.77 0.78 -11.45%
P/EPS -14.63 -14.52 -11.83 -31.01 47.34 -548.83 85.87 -
EY -6.83 -6.89 -8.45 -3.22 2.11 -0.18 1.16 -
DY 1.47 1.41 1.32 1.22 1.27 1.15 1.05 25.17%
P/NAPS 0.49 0.51 0.55 0.58 0.54 0.60 0.65 -17.18%

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