[EIG] YoY Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
14-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -34.15%
YoY- 13.58%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
Revenue 109,732 0 77,016 69,092 55,844 23.75%
PBT 10,928 0 8,920 12,052 10,708 0.64%
Tax -2,764 0 -2,828 -4,356 -3,932 -10.52%
NP 8,164 0 6,092 7,696 6,776 6.05%
-
NP to SH 8,164 0 6,092 7,696 6,776 6.05%
-
Tax Rate 25.29% - 31.70% 36.14% 36.72% -
Total Cost 101,568 0 70,924 61,396 49,068 25.79%
-
Net Worth 99,648 0 91,140 76,737 0 -
Dividend
30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 99,648 0 91,140 76,737 0 -
NOSH 120,058 119,921 119,921 111,213 96,799 7.02%
Ratio Analysis
30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 7.44% 0.00% 7.91% 11.14% 12.13% -
ROE 8.19% 0.00% 6.68% 10.03% 0.00% -
Per Share
30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
RPS 91.40 0.00 64.22 62.13 57.69 15.62%
EPS 6.80 0.00 5.08 6.92 7.00 -0.91%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.00 0.76 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 111,213
30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
RPS 46.26 0.00 32.47 29.13 23.54 23.75%
EPS 3.44 0.00 2.57 3.24 2.86 5.99%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4201 0.00 0.3842 0.3235 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
Date 30/06/06 30/06/05 29/04/05 30/04/04 - -
Price 0.83 0.88 1.03 1.28 0.00 -
P/RPS 0.91 0.00 1.60 2.06 0.00 -
P/EPS 12.21 0.00 20.28 18.50 0.00 -
EY 8.19 0.00 4.93 5.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.00 1.36 1.86 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
Date 21/08/06 - 26/05/05 14/06/04 - -
Price 0.83 0.00 0.96 1.23 0.00 -
P/RPS 0.91 0.00 1.49 1.98 0.00 -
P/EPS 12.21 0.00 18.90 17.77 0.00 -
EY 8.19 0.00 5.29 5.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.00 1.26 1.78 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