[EIG] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 69.83%
YoY- 1560.0%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 159,293 146,152 145,760 134,056 134,856 148,952 170,276 -1.10%
PBT 20,530 18,506 21,380 9,984 3,302 -43,441 11,945 9.44%
Tax -4,966 -3,584 -3,642 -3,756 -3,991 166 -5,132 -0.54%
NP 15,564 14,922 17,737 6,228 -689 -43,274 6,813 14.75%
-
NP to SH 17,394 14,922 17,737 6,229 -426 -42,753 7,132 16.01%
-
Tax Rate 24.19% 19.37% 17.03% 37.62% 120.87% - 42.96% -
Total Cost 143,729 131,229 128,022 127,828 135,545 192,226 163,462 -2.12%
-
Net Worth 165,926 135,043 123,791 114,491 82,666 95,046 140,981 2.75%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - 1,842 -
Div Payout % - - - - - - 25.84% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 165,926 135,043 123,791 114,491 82,666 95,046 140,981 2.75%
NOSH 207,408 184,991 184,763 184,664 133,333 132,009 138,217 6.99%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.77% 10.21% 12.17% 4.65% -0.51% -29.05% 4.00% -
ROE 10.48% 11.05% 14.33% 5.44% -0.52% -44.98% 5.06% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 76.80 79.00 78.89 72.59 101.14 112.83 123.19 -7.56%
EPS 8.39 8.07 9.60 3.37 -0.32 -32.39 5.16 8.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
NAPS 0.80 0.73 0.67 0.62 0.62 0.72 1.02 -3.96%
Adjusted Per Share Value based on latest NOSH - 184,285
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 67.16 61.62 61.45 56.52 56.85 62.80 71.79 -1.10%
EPS 7.33 6.29 7.48 2.63 -0.18 -18.02 3.01 15.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.78 -
NAPS 0.6995 0.5693 0.5219 0.4827 0.3485 0.4007 0.5944 2.74%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.91 1.05 1.00 0.50 0.41 0.60 0.60 -
P/RPS 1.18 1.33 1.27 0.69 0.41 0.53 0.49 15.76%
P/EPS 10.85 13.02 10.42 14.82 -128.13 -1.85 11.63 -1.14%
EY 9.22 7.68 9.60 6.75 -0.78 -53.98 8.60 1.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
P/NAPS 1.14 1.44 1.49 0.81 0.66 0.83 0.59 11.59%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 24/02/15 24/02/14 27/02/13 28/02/12 28/02/11 25/02/10 -
Price 0.90 1.04 1.27 0.50 0.38 0.48 0.63 -
P/RPS 1.17 1.32 1.61 0.69 0.38 0.43 0.51 14.83%
P/EPS 10.73 12.89 13.23 14.82 -118.75 -1.48 12.21 -2.12%
EY 9.32 7.76 7.56 6.75 -0.84 -67.47 8.19 2.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
P/NAPS 1.13 1.42 1.90 0.81 0.61 0.67 0.62 10.51%

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