[EIG] QoQ TTM Result on 30-Sep-2024 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- -406.51%
YoY- -9607.34%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 180,488 182,726 179,324 180,681 177,916 171,761 165,104 6.10%
PBT -5,807 657 1,067 5,040 2,702 584 -1,594 136.20%
Tax -3,079 -3,374 -2,684 -5,090 -4,970 -4,174 -4,082 -17.09%
NP -8,886 -2,717 -1,617 -50 -2,268 -3,590 -5,676 34.71%
-
NP to SH -10,581 -2,089 550 2,077 -109 -711 -3,349 114.86%
-
Tax Rate - 513.55% 251.55% 100.99% 183.94% 714.73% - -
Total Cost 189,374 185,443 180,941 180,731 180,184 175,351 170,780 7.11%
-
Net Worth 216,386 158,919 161,291 163,663 163,663 163,663 161,291 21.57%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 1,185 1,185 1,185 1,185 1,185 1,185 1,185 0.00%
Div Payout % 0.00% 0.00% 215.63% 57.10% 0.00% 0.00% 0.00% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 216,386 158,919 161,291 163,663 163,663 163,663 161,291 21.57%
NOSH 338,103 237,194 237,194 237,194 237,194 237,194 237,194 26.57%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -4.92% -1.49% -0.90% -0.03% -1.27% -2.09% -3.44% -
ROE -4.89% -1.31% 0.34% 1.27% -0.07% -0.43% -2.08% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 53.38 77.04 75.60 76.17 75.01 72.41 69.61 -16.17%
EPS -3.13 -0.88 0.23 0.88 -0.05 -0.30 -1.41 69.92%
DPS 0.35 0.50 0.50 0.50 0.50 0.50 0.50 -21.11%
NAPS 0.64 0.67 0.68 0.69 0.69 0.69 0.68 -3.95%
Adjusted Per Share Value based on latest NOSH - 338,103
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 53.38 54.04 53.04 53.44 52.62 50.80 48.83 6.10%
EPS -3.13 -0.62 0.16 0.61 -0.03 -0.21 -0.99 114.96%
DPS 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.00%
NAPS 0.64 0.47 0.477 0.4841 0.4841 0.4841 0.477 21.58%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.325 0.355 0.315 0.34 0.305 0.32 0.295 -
P/RPS 0.61 0.46 0.42 0.45 0.41 0.44 0.42 28.16%
P/EPS -10.38 -40.31 135.85 38.83 -663.71 -106.75 -20.89 -37.18%
EY -9.63 -2.48 0.74 2.58 -0.15 -0.94 -4.79 59.08%
DY 1.08 1.41 1.59 1.47 1.64 1.56 1.69 -25.74%
P/NAPS 0.51 0.53 0.46 0.49 0.44 0.46 0.43 12.01%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 28/08/24 30/05/24 27/02/24 29/11/23 24/08/23 31/05/23 -
Price 0.265 0.30 0.335 0.33 0.32 0.32 0.295 -
P/RPS 0.50 0.39 0.44 0.43 0.43 0.44 0.42 12.29%
P/EPS -8.47 -34.06 144.47 37.69 -696.35 -106.75 -20.89 -45.12%
EY -11.81 -2.94 0.69 2.65 -0.14 -0.94 -4.79 82.20%
DY 1.32 1.67 1.49 1.52 1.56 1.56 1.69 -15.14%
P/NAPS 0.41 0.45 0.49 0.48 0.46 0.46 0.43 -3.11%

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