[EIG] YoY Annualized Quarter Result on 30-Apr-2005 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ--%
YoY- -20.84%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
Revenue 151,480 109,732 0 77,016 69,092 55,844 27.03%
PBT 11,408 10,928 0 8,920 12,052 10,708 1.53%
Tax -2,576 -2,764 0 -2,828 -4,356 -3,932 -9.64%
NP 8,832 8,164 0 6,092 7,696 6,776 6.56%
-
NP to SH 8,832 8,164 0 6,092 7,696 6,776 6.56%
-
Tax Rate 22.58% 25.29% - 31.70% 36.14% 36.72% -
Total Cost 142,648 101,568 0 70,924 61,396 49,068 29.16%
-
Net Worth 106,760 99,648 0 91,140 76,737 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 106,760 99,648 0 91,140 76,737 0 -
NOSH 121,318 120,058 119,921 119,921 111,213 96,799 5.56%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 5.83% 7.44% 0.00% 7.91% 11.14% 12.13% -
ROE 8.27% 8.19% 0.00% 6.68% 10.03% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
RPS 124.86 91.40 0.00 64.22 62.13 57.69 20.34%
EPS 7.28 6.80 0.00 5.08 6.92 7.00 0.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.83 0.00 0.76 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,921
30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
RPS 63.86 46.26 0.00 32.47 29.13 23.54 27.04%
EPS 3.72 3.44 0.00 2.57 3.24 2.86 6.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4501 0.4201 0.00 0.3842 0.3235 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
Date 29/06/07 30/06/06 30/06/05 29/04/05 30/04/04 - -
Price 0.87 0.83 0.88 1.03 1.28 0.00 -
P/RPS 0.70 0.91 0.00 1.60 2.06 0.00 -
P/EPS 11.95 12.21 0.00 20.28 18.50 0.00 -
EY 8.37 8.19 0.00 4.93 5.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.00 0.00 1.36 1.86 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
Date 21/08/07 21/08/06 - 26/05/05 14/06/04 - -
Price 0.76 0.83 0.00 0.96 1.23 0.00 -
P/RPS 0.61 0.91 0.00 1.49 1.98 0.00 -
P/EPS 10.44 12.21 0.00 18.90 17.77 0.00 -
EY 9.58 8.19 0.00 5.29 5.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 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