[EIG] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 0.88%
YoY- -44.18%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 172,049 169,991 173,908 173,060 174,096 183,330 182,617 -3.90%
PBT -696 3,805 12,619 12,861 12,973 14,823 17,039 -
Tax -3,516 -3,957 -5,415 -4,066 -4,239 -4,179 -3,879 -6.35%
NP -4,212 -152 7,204 8,795 8,734 10,644 13,160 -
-
NP to SH -4,849 -656 7,443 8,811 8,734 10,644 13,160 -
-
Tax Rate - 103.99% 42.91% 31.61% 32.68% 28.19% 22.77% -
Total Cost 176,261 170,143 166,704 164,265 165,362 172,686 169,457 2.66%
-
Net Worth 124,040 129,452 151,206 134,439 131,538 133,487 130,412 -3.29%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 1,982 3,958 3,958 3,958 1,975 -
Div Payout % - - 26.64% 44.93% 45.32% 37.19% 15.01% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 124,040 129,452 151,206 134,439 131,538 133,487 130,412 -3.29%
NOSH 131,958 132,094 151,206 133,108 131,538 132,165 131,729 0.11%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -2.45% -0.09% 4.14% 5.08% 5.02% 5.81% 7.21% -
ROE -3.91% -0.51% 4.92% 6.55% 6.64% 7.97% 10.09% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 130.38 128.69 115.01 130.01 132.35 138.71 138.63 -4.01%
EPS -3.67 -0.50 4.92 6.62 6.64 8.05 9.99 -
DPS 0.00 0.00 1.31 3.00 3.00 3.00 1.50 -
NAPS 0.94 0.98 1.00 1.01 1.00 1.01 0.99 -3.40%
Adjusted Per Share Value based on latest NOSH - 133,108
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 50.89 50.28 51.44 51.19 51.49 54.22 54.01 -3.89%
EPS -1.43 -0.19 2.20 2.61 2.58 3.15 3.89 -
DPS 0.00 0.00 0.59 1.17 1.17 1.17 0.58 -
NAPS 0.3669 0.3829 0.4472 0.3976 0.389 0.3948 0.3857 -3.28%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.69 0.81 0.60 0.62 0.57 0.70 0.63 -
P/RPS 0.53 0.63 0.52 0.48 0.43 0.50 0.45 11.55%
P/EPS -18.78 -163.10 12.19 9.37 8.58 8.69 6.31 -
EY -5.33 -0.61 8.20 10.68 11.65 11.51 15.86 -
DY 0.00 0.00 2.19 4.84 5.26 4.29 2.38 -
P/NAPS 0.73 0.83 0.60 0.61 0.57 0.69 0.64 9.19%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 25/02/10 25/11/09 26/08/09 27/05/09 13/02/09 -
Price 0.56 0.52 0.63 0.60 0.70 0.59 0.82 -
P/RPS 0.43 0.40 0.55 0.46 0.53 0.43 0.59 -19.06%
P/EPS -15.24 -104.71 12.80 9.06 10.54 7.33 8.21 -
EY -6.56 -0.96 7.81 11.03 9.49 13.65 12.18 -
DY 0.00 0.00 2.08 5.00 4.29 5.08 1.83 -
P/NAPS 0.60 0.53 0.63 0.59 0.70 0.58 0.83 -19.50%

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