[EIG] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -61.44%
YoY- -65.05%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 127,984 129,828 159,524 151,292 188,228 151,480 109,732 2.59%
PBT 10,880 -8,904 -11,132 6,872 14,272 11,408 10,928 -0.07%
Tax -3,808 -3,152 -1,004 -2,768 -2,528 -2,576 -2,764 5.48%
NP 7,072 -12,056 -12,136 4,104 11,744 8,832 8,164 -2.36%
-
NP to SH 7,072 -11,244 -12,668 4,104 11,744 8,832 8,164 -2.36%
-
Tax Rate 35.00% - - 40.28% 17.71% 22.58% 25.29% -
Total Cost 120,912 141,884 171,660 147,188 176,484 142,648 101,568 2.94%
-
Net Worth 93,876 80,502 124,040 131,538 126,962 106,760 99,648 -0.98%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 93,876 80,502 124,040 131,538 126,962 106,760 99,648 -0.98%
NOSH 156,460 131,971 131,958 131,538 132,252 121,318 120,058 4.50%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.53% -9.29% -7.61% 2.71% 6.24% 5.83% 7.44% -
ROE 7.53% -13.97% -10.21% 3.12% 9.25% 8.27% 8.19% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 81.80 98.38 120.89 115.02 142.32 124.86 91.40 -1.83%
EPS 4.52 -8.52 -9.60 3.12 8.88 7.28 6.80 -6.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.61 0.94 1.00 0.96 0.88 0.83 -5.25%
Adjusted Per Share Value based on latest NOSH - 131,538
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 37.85 38.40 47.18 44.75 55.67 44.80 32.46 2.59%
EPS 2.09 -3.33 -3.75 1.21 3.47 2.61 2.41 -2.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2777 0.2381 0.3669 0.389 0.3755 0.3158 0.2947 -0.98%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.41 0.45 0.69 0.57 0.69 0.87 0.83 -
P/RPS 0.50 0.46 0.57 0.50 0.48 0.70 0.91 -9.49%
P/EPS 9.07 -5.28 -7.19 18.27 7.77 11.95 12.21 -4.82%
EY 11.02 -18.93 -13.91 5.47 12.87 8.37 8.19 5.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.73 0.57 0.72 0.99 1.00 -6.21%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 26/08/11 25/08/10 26/08/09 19/08/08 21/08/07 21/08/06 -
Price 0.38 0.50 0.56 0.70 0.80 0.76 0.83 -
P/RPS 0.46 0.51 0.46 0.61 0.56 0.61 0.91 -10.73%
P/EPS 8.41 -5.87 -5.83 22.44 9.01 10.44 12.21 -6.01%
EY 11.89 -17.04 -17.14 4.46 11.10 9.58 8.19 6.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.82 0.60 0.70 0.83 0.86 1.00 -7.40%

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