[EIG] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -18.86%
YoY- 124.54%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 136,420 134,414 131,740 132,109 131,879 132,340 130,518 2.99%
PBT 13,020 11,021 10,242 8,347 10,177 5,231 -6,944 -
Tax -3,815 -3,770 -3,505 -3,197 -3,846 -3,682 -2,266 41.56%
NP 9,205 7,251 6,737 5,150 6,331 1,549 -9,210 -
-
NP to SH 9,207 7,253 6,743 5,136 6,330 1,751 -8,747 -
-
Tax Rate 29.30% 34.21% 34.22% 38.30% 37.79% 70.39% - -
Total Cost 127,215 127,163 125,003 126,959 125,548 130,791 139,728 -6.06%
-
Net Worth 122,214 117,862 114,257 100,650 110,500 107,120 82,066 30.43%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 4,604 4,604 - - - - - -
Div Payout % 50.01% 63.48% - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 122,214 117,862 114,257 100,650 110,500 107,120 82,066 30.43%
NOSH 185,174 184,160 184,285 165,000 184,166 178,534 132,365 25.11%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.75% 5.39% 5.11% 3.90% 4.80% 1.17% -7.06% -
ROE 7.53% 6.15% 5.90% 5.10% 5.73% 1.63% -10.66% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 73.67 72.99 71.49 80.07 71.61 74.13 98.60 -17.67%
EPS 4.97 3.94 3.66 3.11 3.44 0.98 -6.61 -
DPS 2.49 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.62 0.61 0.60 0.60 0.62 4.26%
Adjusted Per Share Value based on latest NOSH - 165,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 40.35 39.76 38.96 39.07 39.01 39.14 38.60 3.00%
EPS 2.72 2.15 1.99 1.52 1.87 0.52 -2.59 -
DPS 1.36 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3615 0.3486 0.3379 0.2977 0.3268 0.3168 0.2427 30.45%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.65 0.50 0.50 0.43 0.41 0.38 0.41 -
P/RPS 0.88 0.69 0.70 0.54 0.57 0.51 0.42 63.81%
P/EPS 13.07 12.70 13.66 13.81 11.93 38.75 -6.20 -
EY 7.65 7.88 7.32 7.24 8.38 2.58 -16.12 -
DY 3.83 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.78 0.81 0.70 0.68 0.63 0.66 30.18%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 22/05/13 27/02/13 21/11/12 27/08/12 22/05/12 28/02/12 -
Price 0.74 0.50 0.50 0.50 0.38 0.44 0.38 -
P/RPS 1.00 0.69 0.70 0.62 0.53 0.59 0.39 87.44%
P/EPS 14.88 12.70 13.66 16.06 11.06 44.86 -5.75 -
EY 6.72 7.88 7.32 6.23 9.05 2.23 -17.39 -
DY 3.36 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.78 0.81 0.82 0.63 0.73 0.61 49.99%

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