[EIG] QoQ TTM Result on 31-Mar-2007 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 37.71%
YoY- 300.79%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 164,018 145,440 135,097 124,660 82,306 53,613 53,285 111.17%
PBT 20,236 16,793 18,221 18,101 13,164 8,626 7,524 93.04%
Tax -5,305 -4,246 -4,295 -4,342 -3,173 -1,998 -2,050 88.16%
NP 14,931 12,547 13,926 13,759 9,991 6,628 5,474 94.86%
-
NP to SH 14,931 12,547 13,926 13,759 9,991 6,628 5,474 94.86%
-
Tax Rate 26.22% 25.28% 23.57% 23.99% 24.10% 23.16% 27.25% -
Total Cost 149,087 132,893 121,171 110,901 72,315 46,985 47,811 112.99%
-
Net Worth 121,545 116,174 106,760 105,599 103,292 100,865 99,648 14.11%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 6,302 6,002 6,002 6,002 3,002 - - -
Div Payout % 42.21% 47.84% 43.10% 43.63% 30.05% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 121,545 116,174 106,760 105,599 103,292 100,865 99,648 14.11%
NOSH 132,114 132,016 121,318 119,999 120,107 120,078 120,058 6.56%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.10% 8.63% 10.31% 11.04% 12.14% 12.36% 10.27% -
ROE 12.28% 10.80% 13.04% 13.03% 9.67% 6.57% 5.49% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 124.15 110.17 111.36 103.88 68.53 44.65 44.38 98.16%
EPS 11.30 9.50 11.48 11.47 8.32 5.52 4.56 82.82%
DPS 4.77 4.55 5.00 5.00 2.50 0.00 0.00 -
NAPS 0.92 0.88 0.88 0.88 0.86 0.84 0.83 7.08%
Adjusted Per Share Value based on latest NOSH - 119,999
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.51 43.02 39.96 36.87 24.34 15.86 15.76 111.16%
EPS 4.42 3.71 4.12 4.07 2.96 1.96 1.62 94.89%
DPS 1.86 1.78 1.78 1.78 0.89 0.00 0.00 -
NAPS 0.3595 0.3436 0.3158 0.3123 0.3055 0.2983 0.2947 14.12%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.76 0.84 0.87 0.80 0.77 0.75 0.83 -
P/RPS 0.61 0.76 0.78 0.77 1.12 1.68 1.87 -52.51%
P/EPS 6.72 8.84 7.58 6.98 9.26 13.59 18.20 -48.43%
EY 14.87 11.31 13.19 14.33 10.80 7.36 5.49 93.95%
DY 6.28 5.41 5.75 6.25 3.25 0.00 0.00 -
P/NAPS 0.83 0.95 0.99 0.91 0.90 0.89 1.00 -11.65%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 21/11/07 21/08/07 25/05/07 09/02/07 21/11/06 21/08/06 -
Price 0.75 0.75 0.76 0.75 0.80 0.80 0.83 -
P/RPS 0.60 0.68 0.68 0.72 1.17 1.79 1.87 -53.03%
P/EPS 6.64 7.89 6.62 6.54 9.62 14.49 18.20 -48.84%
EY 15.07 12.67 15.10 15.29 10.40 6.90 5.49 95.68%
DY 6.36 6.06 6.58 6.67 3.13 0.00 0.00 -
P/NAPS 0.82 0.85 0.86 0.85 0.93 0.95 1.00 -12.36%

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