[EIG] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 31/01/04 31/01/03 CAGR
Revenue 167,152 124,660 114,376 0 80,656 62,586 65,575 19.85%
PBT 21,175 18,101 18,888 0 17,732 16,037 17,294 3.99%
Tax -5,402 -4,342 -4,835 0 -5,510 -4,349 -5,684 -0.97%
NP 15,773 13,759 14,053 0 12,222 11,688 11,610 6.10%
-
NP to SH 15,773 13,759 14,053 0 12,222 11,688 11,610 6.10%
-
Tax Rate 25.51% 23.99% 25.60% - 31.07% 27.12% 32.87% -
Total Cost 151,379 110,901 100,323 0 68,434 50,898 53,965 22.09%
-
Net Worth 121,359 105,561 97,206 0 87,131 64,749 3,695,672 -48.37%
Dividend
31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 31/01/04 31/01/03 CAGR
Div - 5,997 6,000 - 7,064 2,416 - -
Div Payout % - 43.59% 42.70% - 57.80% 20.67% - -
Equity
31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 121,359 105,561 97,206 0 87,131 64,749 3,695,672 -48.37%
NOSH 129,105 119,956 120,008 117,073 117,745 96,641 96,669 5.75%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 9.44% 11.04% 12.29% 0.00% 15.15% 18.68% 17.70% -
ROE 13.00% 13.03% 14.46% 0.00% 14.03% 18.05% 0.31% -
Per Share
31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 31/01/04 31/01/03 CAGR
RPS 129.47 103.92 95.31 0.00 68.50 64.76 67.83 13.32%
EPS 12.20 11.47 11.71 0.00 10.38 12.09 12.01 0.30%
DPS 0.00 5.00 5.00 0.00 6.00 2.50 0.00 -
NAPS 0.94 0.88 0.81 0.00 0.74 0.67 38.23 -51.18%
Adjusted Per Share Value based on latest NOSH - 119,935
31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 31/01/04 31/01/03 CAGR
RPS 49.44 36.87 33.83 0.00 23.86 18.51 19.39 19.85%
EPS 4.67 4.07 4.16 0.00 3.61 3.46 3.43 6.15%
DPS 0.00 1.77 1.77 0.00 2.09 0.71 0.00 -
NAPS 0.3589 0.3122 0.2875 0.00 0.2577 0.1915 10.9306 -48.37%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 31/01/04 31/01/03 CAGR
Date 31/03/08 30/03/07 31/03/06 31/12/04 31/01/05 - - -
Price 0.72 0.80 0.85 1.05 1.09 0.00 0.00 -
P/RPS 0.56 0.77 0.89 0.00 1.59 0.00 0.00 -
P/EPS 5.89 6.97 7.26 0.00 10.50 0.00 0.00 -
EY 16.97 14.34 13.78 0.00 9.52 0.00 0.00 -
DY 0.00 6.25 5.88 0.00 5.50 0.00 0.00 -
P/NAPS 0.77 0.91 1.05 0.00 1.47 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 31/01/04 31/01/03 CAGR
Date 16/05/08 25/05/07 23/05/06 - 24/03/05 25/03/04 - -
Price 0.75 0.75 0.86 0.00 1.02 1.18 0.00 -
P/RPS 0.58 0.72 0.90 0.00 1.49 1.82 0.00 -
P/EPS 6.14 6.54 7.34 0.00 9.83 9.76 0.00 -
EY 16.29 15.29 13.62 0.00 10.18 10.25 0.00 -
DY 0.00 6.67 5.81 0.00 5.88 2.12 0.00 -
P/NAPS 0.80 0.85 1.06 0.00 1.38 1.76 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