[EIG] YoY Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
21-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -77.77%
YoY- -76.44%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 88,964 167,472 167,288 162,876 150,604 140,276 140,476 -7.32%
PBT -7,944 11,960 14,736 4,964 16,180 16,620 19,660 -
Tax 472 -3,336 -3,524 -1,900 -4,512 -3,396 -4,572 -
NP -7,472 8,624 11,212 3,064 11,668 13,224 15,088 -
-
NP to SH -2,844 12,360 11,944 3,040 12,904 14,224 15,088 -
-
Tax Rate - 27.89% 23.91% 38.28% 27.89% 20.43% 23.26% -
Total Cost 96,436 158,848 156,076 159,812 138,936 127,052 125,388 -4.27%
-
Net Worth 173,151 177,895 175,523 180,500 192,023 153,826 129,431 4.96%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 173,151 177,895 175,523 180,500 192,023 153,826 129,431 4.96%
NOSH 237,194 237,194 237,194 237,194 256,031 199,775 184,901 4.23%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -8.40% 5.15% 6.70% 1.88% 7.75% 9.43% 10.74% -
ROE -1.64% 6.95% 6.80% 1.68% 6.72% 9.25% 11.66% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 37.51 70.61 70.53 68.58 58.82 70.22 75.97 -11.08%
EPS -3.16 3.64 4.72 1.28 5.04 7.12 8.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.75 0.74 0.76 0.75 0.77 0.70 0.70%
Adjusted Per Share Value based on latest NOSH - 237,194
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 26.31 49.53 49.48 48.17 44.54 41.49 41.55 -7.32%
EPS -0.84 3.66 3.53 0.90 3.82 4.21 4.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5121 0.5262 0.5191 0.5339 0.5679 0.455 0.3828 4.96%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.455 0.59 0.60 0.91 0.85 0.96 1.25 -
P/RPS 1.21 0.84 0.85 1.33 1.45 1.37 1.65 -5.03%
P/EPS -37.95 11.32 11.92 71.09 16.87 13.48 15.32 -
EY -2.64 8.83 8.39 1.41 5.93 7.42 6.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.79 0.81 1.20 1.13 1.25 1.79 -16.18%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 18/08/20 28/08/19 27/08/18 21/08/17 24/08/16 24/08/15 25/08/14 -
Price 0.42 0.67 0.61 0.90 0.85 0.98 1.25 -
P/RPS 1.12 0.95 0.86 1.31 1.45 1.40 1.65 -6.24%
P/EPS -35.03 12.86 12.11 70.31 16.87 13.76 15.32 -
EY -2.85 7.78 8.25 1.42 5.93 7.27 6.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.89 0.82 1.18 1.13 1.27 1.79 -17.10%

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