[EIG] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -5.75%
YoY- -7.07%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 144,158 150,970 170,597 174,714 170,629 171,617 171,571 -10.92%
PBT 3,773 3,526 8,502 12,153 11,123 12,605 13,299 -56.72%
Tax -2,127 -2,388 -3,340 -4,726 -3,531 -3,405 -3,452 -27.52%
NP 1,646 1,138 5,162 7,427 7,592 9,200 9,847 -69.55%
-
NP to SH 1,312 2,487 6,288 7,916 8,399 11,130 11,026 -75.71%
-
Tax Rate 56.37% 67.73% 39.28% 38.89% 31.75% 27.01% 25.96% -
Total Cost 142,512 149,832 165,435 167,287 163,037 162,417 161,724 -8.06%
-
Net Worth 173,151 173,151 175,523 177,895 180,267 177,895 175,523 -0.90%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 1,185 - - - - 2,964 2,964 -45.63%
Div Payout % 90.39% - - - - 26.64% 26.89% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 173,151 173,151 175,523 177,895 180,267 177,895 175,523 -0.90%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.14% 0.75% 3.03% 4.25% 4.45% 5.36% 5.74% -
ROE 0.76% 1.44% 3.58% 4.45% 4.66% 6.26% 6.28% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 60.78 63.65 71.92 73.66 71.94 72.35 72.33 -10.92%
EPS 0.55 1.05 2.65 3.34 3.54 4.69 4.65 -75.81%
DPS 0.50 0.00 0.00 0.00 0.00 1.25 1.25 -45.62%
NAPS 0.73 0.73 0.74 0.75 0.76 0.75 0.74 -0.90%
Adjusted Per Share Value based on latest NOSH - 237,194
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 42.64 44.65 50.46 51.67 50.47 50.76 50.75 -10.93%
EPS 0.39 0.74 1.86 2.34 2.48 3.29 3.26 -75.62%
DPS 0.35 0.00 0.00 0.00 0.00 0.88 0.88 -45.82%
NAPS 0.5121 0.5121 0.5191 0.5262 0.5332 0.5262 0.5191 -0.89%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.45 0.455 0.51 0.55 0.565 0.59 0.655 -
P/RPS 0.74 0.71 0.71 0.75 0.79 0.82 0.91 -12.84%
P/EPS 81.35 43.39 19.24 16.48 15.96 12.57 14.09 220.80%
EY 1.23 2.30 5.20 6.07 6.27 7.95 7.10 -68.82%
DY 1.11 0.00 0.00 0.00 0.00 2.12 1.91 -30.29%
P/NAPS 0.62 0.62 0.69 0.73 0.74 0.79 0.89 -21.36%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 18/08/20 30/06/20 24/02/20 28/11/19 28/08/19 28/05/19 -
Price 0.475 0.42 0.455 0.54 0.555 0.67 0.54 -
P/RPS 0.78 0.66 0.63 0.73 0.77 0.93 0.75 2.64%
P/EPS 85.87 40.06 17.16 16.18 15.67 14.28 11.62 278.01%
EY 1.16 2.50 5.83 6.18 6.38 7.00 8.61 -73.62%
DY 1.05 0.00 0.00 0.00 0.00 1.87 2.31 -40.79%
P/NAPS 0.65 0.58 0.61 0.72 0.73 0.89 0.73 -7.42%

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