[EIG] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -60.91%
YoY- -76.41%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 164,611 160,381 159,278 159,813 162,975 164,005 160,937 1.51%
PBT 9,065 6,735 4,292 8,905 13,147 16,072 18,876 -38.64%
Tax -3,394 -3,361 -2,955 -4,329 -4,675 -4,874 -5,527 -27.73%
NP 5,671 3,374 1,337 4,576 8,472 11,198 13,349 -43.45%
-
NP to SH 5,268 1,832 -394 3,207 8,204 11,207 13,673 -47.02%
-
Tax Rate 37.44% 49.90% 68.85% 48.61% 35.56% 30.33% 29.28% -
Total Cost 158,940 157,007 157,941 155,237 154,503 152,807 147,588 5.05%
-
Net Worth 180,267 175,523 173,151 177,895 182,639 180,500 180,265 0.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,964 2,964 2,964 7,115 7,115 7,505 7,505 -46.14%
Div Payout % 56.28% 161.84% 0.00% 221.88% 86.74% 66.97% 54.90% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 180,267 175,523 173,151 177,895 182,639 180,500 180,265 0.00%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.45% 2.10% 0.84% 2.86% 5.20% 6.83% 8.29% -
ROE 2.92% 1.04% -0.23% 1.80% 4.49% 6.21% 7.58% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 69.40 67.62 67.15 67.38 68.71 69.05 67.85 1.51%
EPS 2.22 0.77 -0.17 1.35 3.46 4.72 5.76 -47.00%
DPS 1.25 1.25 1.25 3.00 3.00 3.16 3.16 -46.08%
NAPS 0.76 0.74 0.73 0.75 0.77 0.76 0.76 0.00%
Adjusted Per Share Value based on latest NOSH - 237,194
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 48.69 47.44 47.11 47.27 48.20 48.51 47.60 1.51%
EPS 1.56 0.54 -0.12 0.95 2.43 3.31 4.04 -46.94%
DPS 0.88 0.88 0.88 2.10 2.10 2.22 2.22 -46.00%
NAPS 0.5332 0.5191 0.5121 0.5262 0.5402 0.5339 0.5332 0.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.60 0.60 0.60 0.70 0.83 0.91 0.92 -
P/RPS 0.86 0.89 0.89 1.04 1.21 1.32 1.36 -26.30%
P/EPS 27.02 77.68 -361.21 51.77 24.00 19.28 15.96 42.00%
EY 3.70 1.29 -0.28 1.93 4.17 5.19 6.27 -29.62%
DY 2.08 2.08 2.08 4.29 3.61 3.47 3.44 -28.47%
P/NAPS 0.79 0.81 0.82 0.93 1.08 1.20 1.21 -24.72%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 25/05/18 26/02/18 06/12/17 21/08/17 30/05/17 -
Price 0.595 0.61 0.60 0.66 0.645 0.90 0.91 -
P/RPS 0.86 0.90 0.89 0.98 0.94 1.30 1.34 -25.57%
P/EPS 26.79 78.98 -361.21 48.81 18.65 19.07 15.79 42.20%
EY 3.73 1.27 -0.28 2.05 5.36 5.24 6.33 -29.69%
DY 2.10 2.05 2.08 4.55 4.65 3.51 3.48 -28.56%
P/NAPS 0.78 0.82 0.82 0.88 0.84 1.18 1.20 -24.94%

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