[EIG] QoQ TTM Result on 30-Jun-2022 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 86.94%
YoY- 77.04%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 165,104 156,023 153,186 134,458 124,592 119,452 118,176 24.99%
PBT -1,594 -2,822 2,936 -1,882 -6,372 -6,815 -9,034 -68.57%
Tax -4,082 -516 -1,530 -288 243 628 1,280 -
NP -5,676 -3,338 1,406 -2,170 -6,129 -6,187 -7,754 -18.79%
-
NP to SH -3,349 -483 3,767 -720 -5,512 -5,798 -7,620 -42.22%
-
Tax Rate - - 52.11% - - - - -
Total Cost 170,780 159,361 151,780 136,628 130,721 125,639 125,930 22.54%
-
Net Worth 161,291 161,291 166,035 166,035 166,035 166,035 163,663 -0.96%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 1,185 - - 1,185 1,185 1,185 1,185 0.00%
Div Payout % 0.00% - - 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 161,291 161,291 166,035 166,035 166,035 166,035 163,663 -0.96%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -3.44% -2.14% 0.92% -1.61% -4.92% -5.18% -6.56% -
ROE -2.08% -0.30% 2.27% -0.43% -3.32% -3.49% -4.66% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 69.61 65.78 64.58 56.69 52.53 50.36 49.82 25.00%
EPS -1.41 -0.20 1.59 -0.30 -2.32 -2.44 -3.21 -42.24%
DPS 0.50 0.00 0.00 0.50 0.50 0.50 0.50 0.00%
NAPS 0.68 0.68 0.70 0.70 0.70 0.70 0.69 -0.96%
Adjusted Per Share Value based on latest NOSH - 237,194
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 48.83 46.15 45.31 39.77 36.85 35.33 34.95 25.00%
EPS -0.99 -0.14 1.11 -0.21 -1.63 -1.71 -2.25 -42.17%
DPS 0.35 0.00 0.00 0.35 0.35 0.35 0.35 0.00%
NAPS 0.477 0.477 0.4911 0.4911 0.4911 0.4911 0.4841 -0.98%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.295 0.31 0.33 0.345 0.365 0.385 0.38 -
P/RPS 0.42 0.47 0.51 0.61 0.69 0.76 0.76 -32.68%
P/EPS -20.89 -152.24 20.78 -113.66 -15.71 -15.75 -11.83 46.14%
EY -4.79 -0.66 4.81 -0.88 -6.37 -6.35 -8.45 -31.52%
DY 1.69 0.00 0.00 1.45 1.37 1.30 1.32 17.92%
P/NAPS 0.43 0.46 0.47 0.49 0.52 0.55 0.55 -15.14%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 27/02/23 25/11/22 25/08/22 30/05/22 28/02/22 25/11/21 -
Price 0.295 0.38 0.29 0.335 0.34 0.355 0.38 -
P/RPS 0.42 0.58 0.45 0.59 0.65 0.70 0.76 -32.68%
P/EPS -20.89 -186.61 18.26 -110.36 -14.63 -14.52 -11.83 46.14%
EY -4.79 -0.54 5.48 -0.91 -6.83 -6.89 -8.45 -31.52%
DY 1.69 0.00 0.00 1.49 1.47 1.41 1.32 17.92%
P/NAPS 0.43 0.56 0.41 0.48 0.49 0.51 0.55 -15.14%

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