[EIG] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -114.33%
YoY- -102.37%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 118,176 133,062 129,481 133,775 144,158 150,970 170,597 -21.69%
PBT -9,034 -1,638 2,533 1,369 3,773 3,526 8,502 -
Tax 1,280 -361 -461 -819 -2,127 -2,388 -3,340 -
NP -7,754 -1,999 2,072 550 1,646 1,138 5,162 -
-
NP to SH -7,620 -3,136 1,979 -188 1,312 2,487 6,288 -
-
Tax Rate - - 18.20% 59.82% 56.37% 67.73% 39.28% -
Total Cost 125,930 135,061 127,409 133,225 142,512 149,832 165,435 -16.61%
-
Net Worth 163,663 168,407 173,151 173,151 173,151 173,151 175,523 -4.55%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 1,185 1,185 1,185 1,185 1,185 - - -
Div Payout % 0.00% 0.00% 59.93% 0.00% 90.39% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 163,663 168,407 173,151 173,151 173,151 173,151 175,523 -4.55%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -6.56% -1.50% 1.60% 0.41% 1.14% 0.75% 3.03% -
ROE -4.66% -1.86% 1.14% -0.11% 0.76% 1.44% 3.58% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 49.82 56.10 54.59 56.40 60.78 63.65 71.92 -21.69%
EPS -3.21 -1.32 0.83 -0.08 0.55 1.05 2.65 -
DPS 0.50 0.50 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.69 0.71 0.73 0.73 0.73 0.73 0.74 -4.55%
Adjusted Per Share Value based on latest NOSH - 237,194
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 34.95 39.36 38.30 39.57 42.64 44.65 50.46 -21.69%
EPS -2.25 -0.93 0.59 -0.06 0.39 0.74 1.86 -
DPS 0.35 0.35 0.35 0.35 0.35 0.00 0.00 -
NAPS 0.4841 0.4981 0.5121 0.5121 0.5121 0.5121 0.5191 -4.54%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.38 0.39 0.415 0.465 0.45 0.455 0.51 -
P/RPS 0.76 0.70 0.76 0.82 0.74 0.71 0.71 4.63%
P/EPS -11.83 -29.50 49.74 -586.68 81.35 43.39 19.24 -
EY -8.45 -3.39 2.01 -0.17 1.23 2.30 5.20 -
DY 1.32 1.28 1.20 1.08 1.11 0.00 0.00 -
P/NAPS 0.55 0.55 0.57 0.64 0.62 0.62 0.69 -14.01%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/09/21 27/05/21 26/02/21 26/11/20 18/08/20 30/06/20 -
Price 0.38 0.41 0.395 0.435 0.475 0.42 0.455 -
P/RPS 0.76 0.73 0.72 0.77 0.78 0.66 0.63 13.30%
P/EPS -11.83 -31.01 47.34 -548.83 85.87 40.06 17.16 -
EY -8.45 -3.22 2.11 -0.18 1.16 2.50 5.83 -
DY 1.32 1.22 1.27 1.15 1.05 0.00 0.00 -
P/NAPS 0.55 0.58 0.54 0.60 0.65 0.58 0.61 -6.66%

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