[EIG] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 50.74%
YoY- 61.02%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 145,440 135,097 124,660 82,306 53,613 53,285 25,852 215.98%
PBT 16,793 18,221 18,101 13,164 8,626 7,524 4,792 130.53%
Tax -4,246 -4,295 -4,342 -3,173 -1,998 -2,050 -1,359 113.56%
NP 12,547 13,926 13,759 9,991 6,628 5,474 3,433 137.08%
-
NP to SH 12,547 13,926 13,759 9,991 6,628 5,474 3,433 137.08%
-
Tax Rate 25.28% 23.57% 23.99% 24.10% 23.16% 27.25% 28.36% -
Total Cost 132,893 121,171 110,901 72,315 46,985 47,811 22,419 227.18%
-
Net Worth 116,174 106,760 105,599 103,292 100,865 99,648 97,249 12.57%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,002 6,002 6,002 3,002 - - - -
Div Payout % 47.84% 43.10% 43.63% 30.05% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 116,174 106,760 105,599 103,292 100,865 99,648 97,249 12.57%
NOSH 132,016 121,318 119,999 120,107 120,078 120,058 120,061 6.52%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.63% 10.31% 11.04% 12.14% 12.36% 10.27% 13.28% -
ROE 10.80% 13.04% 13.03% 9.67% 6.57% 5.49% 3.53% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 110.17 111.36 103.88 68.53 44.65 44.38 21.53 196.65%
EPS 9.50 11.48 11.47 8.32 5.52 4.56 2.86 122.46%
DPS 4.55 5.00 5.00 2.50 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.88 0.86 0.84 0.83 0.81 5.67%
Adjusted Per Share Value based on latest NOSH - 120,107
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 43.02 39.96 36.87 24.34 15.86 15.76 7.65 215.90%
EPS 3.71 4.12 4.07 2.96 1.96 1.62 1.02 136.32%
DPS 1.78 1.78 1.78 0.89 0.00 0.00 0.00 -
NAPS 0.3436 0.3158 0.3123 0.3055 0.2983 0.2947 0.2876 12.58%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.84 0.87 0.80 0.77 0.75 0.83 0.85 -
P/RPS 0.76 0.78 0.77 1.12 1.68 1.87 3.95 -66.63%
P/EPS 8.84 7.58 6.98 9.26 13.59 18.20 29.73 -55.41%
EY 11.31 13.19 14.33 10.80 7.36 5.49 3.36 124.43%
DY 5.41 5.75 6.25 3.25 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 0.91 0.90 0.89 1.00 1.05 -6.44%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 21/08/07 25/05/07 09/02/07 21/11/06 21/08/06 - -
Price 0.75 0.76 0.75 0.80 0.80 0.83 0.00 -
P/RPS 0.68 0.68 0.72 1.17 1.79 1.87 0.00 -
P/EPS 7.89 6.62 6.54 9.62 14.49 18.20 0.00 -
EY 12.67 15.10 15.29 10.40 6.90 5.49 0.00 -
DY 6.06 6.58 6.67 3.13 0.00 0.00 0.00 -
P/NAPS 0.85 0.86 0.85 0.93 0.95 1.00 0.00 -

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