[EIG] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 11.89%
YoY- -1436.98%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 178,064 152,440 95,252 117,862 170,740 172,624 161,958 1.59%
PBT 4,556 -4,036 -22,652 482 9,940 14,292 4,746 -0.67%
Tax -3,024 -1,248 2,298 -1,184 -3,610 -3,452 -2,574 2.72%
NP 1,532 -5,284 -20,354 -702 6,330 10,840 2,172 -5.64%
-
NP to SH 4,504 -1,976 -20,534 -1,336 8,616 13,870 2,546 9.96%
-
Tax Rate 66.37% - - 245.64% 36.32% 24.15% 54.24% -
Total Cost 176,532 157,724 115,606 118,564 164,410 161,784 159,786 1.67%
-
Net Worth 163,663 166,035 163,663 173,151 180,267 180,267 182,639 -1.81%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - 2,371 2,371 - 5,929 5,929 -
Div Payout % - - 0.00% 0.00% - 42.75% 232.91% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 163,663 166,035 163,663 173,151 180,267 180,267 182,639 -1.81%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.86% -3.47% -21.37% -0.60% 3.71% 6.28% 1.34% -
ROE 2.75% -1.19% -12.55% -0.77% 4.78% 7.69% 1.39% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 75.07 64.27 40.16 49.69 71.98 72.78 68.28 1.59%
EPS 0.64 -2.22 -8.58 -0.30 2.66 4.58 0.92 -5.86%
DPS 0.00 0.00 1.00 1.00 0.00 2.50 2.50 -
NAPS 0.69 0.70 0.69 0.73 0.76 0.76 0.77 -1.81%
Adjusted Per Share Value based on latest NOSH - 237,194
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 75.07 64.27 40.16 49.69 71.98 72.78 68.28 1.59%
EPS 0.64 -2.22 -8.58 -0.30 2.66 4.58 0.92 -5.86%
DPS 0.00 0.00 1.00 1.00 0.00 2.50 2.50 -
NAPS 0.69 0.70 0.69 0.73 0.76 0.76 0.77 -1.81%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.305 0.33 0.38 0.45 0.565 0.60 0.83 -
P/RPS 0.41 0.51 0.95 0.91 0.78 0.82 1.22 -16.61%
P/EPS 16.06 -39.61 -4.39 -79.89 15.55 10.26 77.33 -23.03%
EY 6.23 -2.52 -22.78 -1.25 6.43 9.75 1.29 29.99%
DY 0.00 0.00 2.63 2.22 0.00 4.17 3.01 -
P/NAPS 0.44 0.47 0.55 0.62 0.74 0.79 1.08 -13.89%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 25/11/22 25/11/21 26/11/20 28/11/19 26/11/18 06/12/17 -
Price 0.32 0.29 0.38 0.475 0.555 0.595 0.645 -
P/RPS 0.43 0.45 0.95 0.96 0.77 0.82 0.94 -12.21%
P/EPS 16.85 -34.81 -4.39 -84.33 15.28 10.18 60.09 -19.08%
EY 5.93 -2.87 -22.78 -1.19 6.54 9.83 1.66 23.62%
DY 0.00 0.00 2.63 2.11 0.00 4.20 3.88 -
P/NAPS 0.46 0.41 0.55 0.65 0.73 0.78 0.84 -9.54%

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