[EIG] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 4.09%
YoY- 184.74%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 162,866 159,293 146,152 145,760 134,056 134,856 148,952 1.49%
PBT 18,557 20,530 18,506 21,380 9,984 3,302 -43,441 -
Tax -5,048 -4,966 -3,584 -3,642 -3,756 -3,991 166 -
NP 13,509 15,564 14,922 17,737 6,228 -689 -43,274 -
-
NP to SH 14,726 17,394 14,922 17,737 6,229 -426 -42,753 -
-
Tax Rate 27.20% 24.19% 19.37% 17.03% 37.62% 120.87% - -
Total Cost 149,357 143,729 131,229 128,022 127,828 135,545 192,226 -4.11%
-
Net Worth 178,530 165,926 135,043 123,791 114,491 82,666 95,046 11.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 178,530 165,926 135,043 123,791 114,491 82,666 95,046 11.06%
NOSH 237,030 207,408 184,991 184,763 184,664 133,333 132,009 10.23%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.29% 9.77% 10.21% 12.17% 4.65% -0.51% -29.05% -
ROE 8.25% 10.48% 11.05% 14.33% 5.44% -0.52% -44.98% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 69.33 76.80 79.00 78.89 72.59 101.14 112.83 -7.78%
EPS 5.79 8.39 8.07 9.60 3.37 -0.32 -32.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.80 0.73 0.67 0.62 0.62 0.72 0.90%
Adjusted Per Share Value based on latest NOSH - 184,671
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 68.66 67.16 61.62 61.45 56.52 56.85 62.80 1.49%
EPS 6.21 7.33 6.29 7.48 2.63 -0.18 -18.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7527 0.6995 0.5693 0.5219 0.4827 0.3485 0.4007 11.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.875 0.91 1.05 1.00 0.50 0.41 0.60 -
P/RPS 1.26 1.18 1.33 1.27 0.69 0.41 0.53 15.51%
P/EPS 13.96 10.85 13.02 10.42 14.82 -128.13 -1.85 -
EY 7.16 9.22 7.68 9.60 6.75 -0.78 -53.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.14 1.44 1.49 0.81 0.66 0.83 5.58%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 24/02/15 24/02/14 27/02/13 28/02/12 28/02/11 -
Price 0.84 0.90 1.04 1.27 0.50 0.38 0.48 -
P/RPS 1.21 1.17 1.32 1.61 0.69 0.38 0.43 18.80%
P/EPS 13.40 10.73 12.89 13.23 14.82 -118.75 -1.48 -
EY 7.46 9.32 7.76 7.56 6.75 -0.84 -67.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.13 1.42 1.90 0.81 0.61 0.67 8.76%

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