[EIG] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
06-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -26.8%
YoY- -30.91%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 160,381 159,278 159,813 162,975 164,005 160,937 161,022 -0.26%
PBT 6,735 4,292 8,905 13,147 16,072 18,876 20,043 -51.76%
Tax -3,361 -2,955 -4,329 -4,675 -4,874 -5,527 -5,207 -25.37%
NP 3,374 1,337 4,576 8,472 11,198 13,349 14,836 -62.84%
-
NP to SH 1,832 -394 3,207 8,204 11,207 13,673 13,592 -73.80%
-
Tax Rate 49.90% 68.85% 48.61% 35.56% 30.33% 29.28% 25.98% -
Total Cost 157,007 157,941 155,237 154,503 152,807 147,588 146,186 4.88%
-
Net Worth 175,523 173,151 177,895 182,639 180,500 180,265 178,530 -1.12%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 2,964 2,964 7,115 7,115 7,505 7,505 5,459 -33.52%
Div Payout % 161.84% 0.00% 221.88% 86.74% 66.97% 54.90% 40.17% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 175,523 173,151 177,895 182,639 180,500 180,265 178,530 -1.12%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,030 0.04%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.10% 0.84% 2.86% 5.20% 6.83% 8.29% 9.21% -
ROE 1.04% -0.23% 1.80% 4.49% 6.21% 7.58% 7.61% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 67.62 67.15 67.38 68.71 69.05 67.85 68.55 -0.90%
EPS 0.77 -0.17 1.35 3.46 4.72 5.76 5.79 -74.04%
DPS 1.25 1.25 3.00 3.00 3.16 3.16 2.32 -33.86%
NAPS 0.74 0.73 0.75 0.77 0.76 0.76 0.76 -1.76%
Adjusted Per Share Value based on latest NOSH - 237,194
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 47.44 47.11 47.27 48.20 48.51 47.60 47.63 -0.26%
EPS 0.54 -0.12 0.95 2.43 3.31 4.04 4.02 -73.86%
DPS 0.88 0.88 2.10 2.10 2.22 2.22 1.61 -33.22%
NAPS 0.5191 0.5121 0.5262 0.5402 0.5339 0.5332 0.528 -1.12%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.60 0.60 0.70 0.83 0.91 0.92 0.875 -
P/RPS 0.89 0.89 1.04 1.21 1.32 1.36 1.28 -21.56%
P/EPS 77.68 -361.21 51.77 24.00 19.28 15.96 15.12 198.63%
EY 1.29 -0.28 1.93 4.17 5.19 6.27 6.61 -66.45%
DY 2.08 2.08 4.29 3.61 3.47 3.44 2.66 -15.16%
P/NAPS 0.81 0.82 0.93 1.08 1.20 1.21 1.15 -20.88%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 25/05/18 26/02/18 06/12/17 21/08/17 30/05/17 28/02/17 -
Price 0.61 0.60 0.66 0.645 0.90 0.91 0.84 -
P/RPS 0.90 0.89 0.98 0.94 1.30 1.34 1.23 -18.84%
P/EPS 78.98 -361.21 48.81 18.65 19.07 15.79 14.52 210.25%
EY 1.27 -0.28 2.05 5.36 5.24 6.33 6.89 -67.71%
DY 2.05 2.08 4.55 4.65 3.51 3.48 2.77 -18.22%
P/NAPS 0.82 0.82 0.88 0.84 1.18 1.20 1.11 -18.32%

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