[EIG] QoQ TTM Result on 31-Jan-2004 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 6.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 75,718 69,135 65,898 62,586 63,065 20.00%
PBT 18,428 16,107 16,372 16,036 16,146 14.09%
Tax -5,442 -4,614 -4,454 -4,348 -5,123 6.20%
NP 12,986 11,493 11,918 11,688 11,023 17.75%
-
NP to SH 12,986 11,493 11,918 11,688 11,023 17.75%
-
Tax Rate 29.53% 28.65% 27.20% 27.11% 31.73% -
Total Cost 62,732 57,642 53,980 50,898 52,042 20.47%
-
Net Worth 86,353 83,875 76,737 64,778 0 -
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 4,216 2,417 2,417 2,417 - -
Div Payout % 32.47% 21.03% 20.28% 20.68% - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 86,353 83,875 76,737 64,778 0 -
NOSH 119,935 119,822 111,213 96,684 96,839 23.77%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 17.15% 16.62% 18.09% 18.68% 17.48% -
ROE 15.04% 13.70% 15.53% 18.04% 0.00% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 63.13 57.70 59.25 64.73 65.12 -3.04%
EPS 10.83 9.59 10.72 12.09 11.38 -4.82%
DPS 3.52 2.02 2.17 2.50 0.00 -
NAPS 0.72 0.70 0.69 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 96,684
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 31.92 29.15 27.78 26.39 26.59 19.98%
EPS 5.47 4.85 5.02 4.93 4.65 17.58%
DPS 1.78 1.02 1.02 1.02 0.00 -
NAPS 0.3641 0.3536 0.3235 0.2731 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/10/04 30/07/04 30/04/04 - - -
Price 0.98 1.17 1.28 0.00 0.00 -
P/RPS 1.55 2.03 2.16 0.00 0.00 -
P/EPS 9.05 12.20 11.94 0.00 0.00 -
EY 11.05 8.20 8.37 0.00 0.00 -
DY 3.59 1.72 1.70 0.00 0.00 -
P/NAPS 1.36 1.67 1.86 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 08/12/04 - - - - -
Price 1.04 0.00 0.00 0.00 0.00 -
P/RPS 1.65 0.00 0.00 0.00 0.00 -
P/EPS 9.61 0.00 0.00 0.00 0.00 -
EY 10.41 0.00 0.00 0.00 0.00 -
DY 3.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.00 0.00 0.00 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