[EIG] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 58.21%
YoY- 77.02%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 132,109 131,879 132,340 130,518 127,010 133,666 141,090 -4.27%
PBT 8,347 10,177 5,231 -6,944 -20,470 -41,445 -42,002 -
Tax -3,197 -3,846 -3,682 -2,266 -1,242 316 853 -
NP 5,150 6,331 1,549 -9,210 -21,712 -41,129 -41,149 -
-
NP to SH 5,136 6,330 1,751 -8,747 -20,930 -40,136 -40,492 -
-
Tax Rate 38.30% 37.79% 70.39% - - - - -
Total Cost 126,959 125,548 130,791 139,728 148,722 174,795 182,239 -21.36%
-
Net Worth 100,650 110,500 107,120 82,066 80,905 80,502 83,213 13.48%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 100,650 110,500 107,120 82,066 80,905 80,502 83,213 13.48%
NOSH 165,000 184,166 178,534 132,365 132,631 131,971 132,084 15.94%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.90% 4.80% 1.17% -7.06% -17.09% -30.77% -29.17% -
ROE 5.10% 5.73% 1.63% -10.66% -25.87% -49.86% -48.66% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 80.07 71.61 74.13 98.60 95.76 101.28 106.82 -17.43%
EPS 3.11 3.44 0.98 -6.61 -15.78 -30.41 -30.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.60 0.60 0.62 0.61 0.61 0.63 -2.12%
Adjusted Per Share Value based on latest NOSH - 132,365
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 39.07 39.01 39.14 38.60 37.57 39.53 41.73 -4.28%
EPS 1.52 1.87 0.52 -2.59 -6.19 -11.87 -11.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2977 0.3268 0.3168 0.2427 0.2393 0.2381 0.2461 13.49%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.43 0.41 0.38 0.41 0.49 0.45 0.48 -
P/RPS 0.54 0.57 0.51 0.42 0.51 0.44 0.45 12.88%
P/EPS 13.81 11.93 38.75 -6.20 -3.11 -1.48 -1.57 -
EY 7.24 8.38 2.58 -16.12 -32.21 -67.58 -63.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.63 0.66 0.80 0.74 0.76 -5.32%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 27/08/12 22/05/12 28/02/12 24/11/11 26/08/11 30/05/11 -
Price 0.50 0.38 0.44 0.38 0.45 0.50 0.50 -
P/RPS 0.62 0.53 0.59 0.39 0.47 0.49 0.47 20.22%
P/EPS 16.06 11.06 44.86 -5.75 -2.85 -1.64 -1.63 -
EY 6.23 9.05 2.23 -17.39 -35.07 -60.83 -61.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.63 0.73 0.61 0.74 0.82 0.79 2.50%

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