[EIG] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -1.25%
YoY- -699.46%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 145,760 134,056 134,856 148,952 170,276 182,838 162,218 -1.76%
PBT 21,380 9,984 3,302 -43,441 11,945 14,884 20,398 0.78%
Tax -3,642 -3,756 -3,991 166 -5,132 -3,484 -5,514 -6.67%
NP 17,737 6,228 -689 -43,274 6,813 11,400 14,884 2.96%
-
NP to SH 17,737 6,229 -426 -42,753 7,132 11,400 14,884 2.96%
-
Tax Rate 17.03% 37.62% 120.87% - 42.96% 23.41% 27.03% -
Total Cost 128,022 127,828 135,545 192,226 163,462 171,438 147,334 -2.31%
-
Net Worth 123,791 114,491 82,666 95,046 140,981 130,624 117,909 0.81%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - 1,842 2,638 4,272 -
Div Payout % - - - - 25.84% 23.15% 28.70% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 123,791 114,491 82,666 95,046 140,981 130,624 117,909 0.81%
NOSH 184,763 184,664 133,333 132,009 138,217 131,944 128,163 6.27%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.17% 4.65% -0.51% -29.05% 4.00% 6.24% 9.18% -
ROE 14.33% 5.44% -0.52% -44.98% 5.06% 8.73% 12.62% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 78.89 72.59 101.14 112.83 123.19 138.57 126.57 -7.56%
EPS 9.60 3.37 -0.32 -32.39 5.16 8.64 11.61 -3.11%
DPS 0.00 0.00 0.00 0.00 1.33 2.00 3.33 -
NAPS 0.67 0.62 0.62 0.72 1.02 0.99 0.92 -5.14%
Adjusted Per Share Value based on latest NOSH - 131,951
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 61.45 56.52 56.85 62.80 71.79 77.08 68.39 -1.76%
EPS 7.48 2.63 -0.18 -18.02 3.01 4.81 6.28 2.95%
DPS 0.00 0.00 0.00 0.00 0.78 1.11 1.80 -
NAPS 0.5219 0.4827 0.3485 0.4007 0.5944 0.5507 0.4971 0.81%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.00 0.50 0.41 0.60 0.60 0.63 0.76 -
P/RPS 1.27 0.69 0.41 0.53 0.49 0.45 0.60 13.29%
P/EPS 10.42 14.82 -128.13 -1.85 11.63 7.29 6.54 8.06%
EY 9.60 6.75 -0.78 -53.98 8.60 13.71 15.28 -7.44%
DY 0.00 0.00 0.00 0.00 2.22 3.17 4.39 -
P/NAPS 1.49 0.81 0.66 0.83 0.59 0.64 0.83 10.23%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 27/02/13 28/02/12 28/02/11 25/02/10 13/02/09 20/02/08 -
Price 1.27 0.50 0.38 0.48 0.63 0.82 0.75 -
P/RPS 1.61 0.69 0.38 0.43 0.51 0.59 0.59 18.19%
P/EPS 13.23 14.82 -118.75 -1.48 12.21 9.49 6.46 12.67%
EY 7.56 6.75 -0.84 -67.47 8.19 10.54 15.48 -11.24%
DY 0.00 0.00 0.00 0.00 2.12 2.44 4.44 -
P/NAPS 1.90 0.81 0.61 0.67 0.62 0.83 0.82 15.01%

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