[EIG] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 0.49%
YoY- 31.08%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
Revenue 170,276 182,838 162,218 109,741 90,304 85,474 75,137 17.14%
PBT 11,945 14,884 20,398 17,552 14,689 14,635 15,488 -4.90%
Tax -5,132 -3,484 -5,514 -4,230 -4,385 -4,472 -5,248 -0.43%
NP 6,813 11,400 14,884 13,321 10,304 10,163 10,240 -7.57%
-
NP to SH 7,132 11,400 14,884 13,321 10,304 10,163 10,240 -6.75%
-
Tax Rate 42.96% 23.41% 27.03% 24.10% 29.85% 30.56% 33.88% -
Total Cost 163,462 171,438 147,334 96,420 80,000 75,311 64,897 19.56%
-
Net Worth 140,981 130,624 117,909 103,148 91,199 93,590 84,292 10.46%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
Div 1,842 2,638 4,272 3,997 3,999 2,999 2,341 -4.53%
Div Payout % 25.84% 23.15% 28.70% 30.01% 38.82% 29.52% 22.87% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
Net Worth 140,981 130,624 117,909 103,148 91,199 93,590 84,292 10.46%
NOSH 138,217 131,944 128,163 119,939 119,999 119,988 117,073 3.26%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
NP Margin 4.00% 6.24% 9.18% 12.14% 11.41% 11.89% 13.63% -
ROE 5.06% 8.73% 12.62% 12.91% 11.30% 10.86% 12.15% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
RPS 123.19 138.57 126.57 91.50 75.25 71.24 64.18 13.44%
EPS 5.16 8.64 11.61 11.11 8.59 8.47 8.75 -9.71%
DPS 1.33 2.00 3.33 3.33 3.33 2.50 2.00 -7.58%
NAPS 1.02 0.99 0.92 0.86 0.76 0.78 0.72 6.96%
Adjusted Per Share Value based on latest NOSH - 120,107
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
RPS 50.36 54.08 47.98 32.46 26.71 25.28 22.22 17.14%
EPS 2.11 3.37 4.40 3.94 3.05 3.01 3.03 -6.76%
DPS 0.55 0.78 1.26 1.18 1.18 0.89 0.69 -4.29%
NAPS 0.417 0.3863 0.3487 0.3051 0.2697 0.2768 0.2493 10.46%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 31/10/05 30/12/05 29/10/04 -
Price 0.60 0.63 0.76 0.77 0.85 0.87 0.98 -
P/RPS 0.49 0.45 0.60 0.84 1.13 1.22 1.53 -19.76%
P/EPS 11.63 7.29 6.54 6.93 9.90 10.27 11.20 0.73%
EY 8.60 13.71 15.28 14.42 10.10 9.74 8.93 -0.72%
DY 2.22 3.17 4.39 4.33 3.92 2.87 2.04 1.64%
P/NAPS 0.59 0.64 0.83 0.90 1.12 1.12 1.36 -14.91%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
Date 25/02/10 13/02/09 20/02/08 09/02/07 27/12/05 23/02/06 08/12/04 -
Price 0.63 0.82 0.75 0.80 0.91 0.90 1.04 -
P/RPS 0.51 0.59 0.59 0.87 1.21 1.26 1.62 -20.03%
P/EPS 12.21 9.49 6.46 7.20 10.60 10.63 11.89 0.51%
EY 8.19 10.54 15.48 13.88 9.44 9.41 8.41 -0.51%
DY 2.12 2.44 4.44 4.17 3.66 2.78 1.92 1.93%
P/NAPS 0.62 0.83 0.82 0.93 1.20 1.15 1.44 -15.04%

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