[EIG] YoY Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -7.56%
YoY- 0.22%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 129,284 157,444 161,802 182,342 148,786 107,226 0 -
PBT 740 -42,324 9,672 13,596 14,636 17,252 0 -
Tax -4,274 -84 -2,514 -2,740 -3,804 -3,996 0 -
NP -3,534 -42,408 7,158 10,856 10,832 13,256 0 -
-
NP to SH -3,102 -42,226 7,190 10,856 10,832 13,256 0 -
-
Tax Rate 577.57% - 25.99% 20.15% 25.99% 23.16% - -
Total Cost 132,818 199,852 154,644 171,486 137,954 93,970 0 -
-
Net Worth 80,178 105,631 133,983 130,747 111,097 100,860 0 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 80,178 105,631 133,983 130,747 111,097 100,860 0 -
NOSH 131,440 132,038 132,656 132,068 126,247 120,072 119,972 1.53%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -2.73% -26.94% 4.42% 5.95% 7.28% 12.36% 0.00% -
ROE -3.87% -39.98% 5.37% 8.30% 9.75% 13.14% 0.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 98.36 119.24 121.97 138.07 117.85 89.30 0.00 -
EPS -2.36 -31.98 5.42 8.22 8.58 11.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.80 1.01 0.99 0.88 0.84 0.00 -
Adjusted Per Share Value based on latest NOSH - 131,851
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 38.24 46.57 47.86 53.93 44.01 31.71 0.00 -
EPS -0.92 -12.49 2.13 3.21 3.20 3.92 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2371 0.3124 0.3963 0.3867 0.3286 0.2983 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.49 0.58 0.62 0.74 0.84 0.75 0.79 -
P/RPS 0.50 0.49 0.51 0.54 0.71 0.84 0.00 -
P/EPS -20.76 -1.81 11.44 9.00 9.79 6.79 0.00 -
EY -4.82 -55.14 8.74 11.11 10.21 14.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.61 0.75 0.95 0.89 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 25/11/10 25/11/09 19/11/08 21/11/07 21/11/06 - -
Price 0.45 0.55 0.60 0.73 0.75 0.80 0.00 -
P/RPS 0.46 0.46 0.49 0.53 0.64 0.90 0.00 -
P/EPS -19.07 -1.72 11.07 8.88 8.74 7.25 0.00 -
EY -5.24 -58.15 9.03 11.26 11.44 13.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.69 0.59 0.74 0.85 0.95 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