[EIG] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -11.99%
YoY- -5.73%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 167,288 162,876 150,604 140,276 140,476 136,008 127,984 4.56%
PBT 14,736 4,964 16,180 16,620 19,660 18,876 10,880 5.18%
Tax -3,524 -1,900 -4,512 -3,396 -4,572 -3,988 -3,808 -1.28%
NP 11,212 3,064 11,668 13,224 15,088 14,888 7,072 7.97%
-
NP to SH 11,944 3,040 12,904 14,224 15,088 14,888 7,072 9.12%
-
Tax Rate 23.91% 38.28% 27.89% 20.43% 23.26% 21.13% 35.00% -
Total Cost 156,076 159,812 138,936 127,052 125,388 121,120 120,912 4.34%
-
Net Worth 175,523 180,500 192,023 153,826 129,431 122,214 93,876 10.98%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 175,523 180,500 192,023 153,826 129,431 122,214 93,876 10.98%
NOSH 237,194 237,194 256,031 199,775 184,901 185,174 156,460 7.17%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.70% 1.88% 7.75% 9.43% 10.74% 10.95% 5.53% -
ROE 6.80% 1.68% 6.72% 9.25% 11.66% 12.18% 7.53% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 70.53 68.58 58.82 70.22 75.97 73.45 81.80 -2.43%
EPS 4.72 1.28 5.04 7.12 8.16 8.04 4.52 0.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.76 0.75 0.77 0.70 0.66 0.60 3.55%
Adjusted Per Share Value based on latest NOSH - 199,775
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 70.53 68.67 63.49 59.14 59.22 57.34 53.96 4.56%
EPS 4.72 1.28 5.44 6.00 6.36 6.28 2.98 7.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.761 0.8096 0.6485 0.5457 0.5153 0.3958 10.98%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.60 0.91 0.85 0.96 1.25 0.65 0.41 -
P/RPS 0.85 1.33 1.45 1.37 1.65 0.88 0.50 9.24%
P/EPS 11.92 71.09 16.87 13.48 15.32 8.08 9.07 4.65%
EY 8.39 1.41 5.93 7.42 6.53 12.37 11.02 -4.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.20 1.13 1.25 1.79 0.98 0.68 2.95%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 21/08/17 24/08/16 24/08/15 25/08/14 26/08/13 27/08/12 -
Price 0.61 0.90 0.85 0.98 1.25 0.74 0.38 -
P/RPS 0.86 1.31 1.45 1.40 1.65 1.01 0.46 10.98%
P/EPS 12.11 70.31 16.87 13.76 15.32 9.20 8.41 6.26%
EY 8.25 1.42 5.93 7.27 6.53 10.86 11.89 -5.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.18 1.13 1.27 1.79 1.12 0.63 4.48%

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