[EIG] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -16.85%
YoY- 16.57%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 175,077 161,368 162,866 159,293 146,152 145,760 134,056 4.54%
PBT 13,486 5,262 18,557 20,530 18,506 21,380 9,984 5.13%
Tax -3,266 -3,450 -5,048 -4,966 -3,584 -3,642 -3,756 -2.30%
NP 10,220 1,812 13,509 15,564 14,922 17,737 6,228 8.60%
-
NP to SH 12,654 772 14,726 17,394 14,922 17,737 6,229 12.53%
-
Tax Rate 24.22% 65.56% 27.20% 24.19% 19.37% 17.03% 37.62% -
Total Cost 164,857 159,556 149,357 143,729 131,229 128,022 127,828 4.32%
-
Net Worth 177,895 177,895 178,530 165,926 135,043 123,791 114,491 7.61%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 177,895 177,895 178,530 165,926 135,043 123,791 114,491 7.61%
NOSH 237,194 237,194 237,030 207,408 184,991 184,763 184,664 4.25%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.84% 1.12% 8.29% 9.77% 10.21% 12.17% 4.65% -
ROE 7.11% 0.43% 8.25% 10.48% 11.05% 14.33% 5.44% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 73.81 68.03 69.33 76.80 79.00 78.89 72.59 0.27%
EPS 4.31 0.76 5.79 8.39 8.07 9.60 3.37 4.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.76 0.80 0.73 0.67 0.62 3.22%
Adjusted Per Share Value based on latest NOSH - 120,279
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 51.78 47.73 48.17 47.11 43.23 43.11 39.65 4.54%
EPS 3.74 0.23 4.36 5.14 4.41 5.25 1.84 12.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5262 0.5262 0.528 0.4908 0.3994 0.3661 0.3386 7.62%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.60 0.70 0.875 0.91 1.05 1.00 0.50 -
P/RPS 0.81 1.03 1.26 1.18 1.33 1.27 0.69 2.70%
P/EPS 11.25 215.07 13.96 10.85 13.02 10.42 14.82 -4.48%
EY 8.89 0.46 7.16 9.22 7.68 9.60 6.75 4.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 1.15 1.14 1.44 1.49 0.81 -0.20%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 28/02/17 26/02/16 24/02/15 24/02/14 27/02/13 -
Price 0.66 0.66 0.84 0.90 1.04 1.27 0.50 -
P/RPS 0.89 0.97 1.21 1.17 1.32 1.61 0.69 4.33%
P/EPS 12.37 202.78 13.40 10.73 12.89 13.23 14.82 -2.96%
EY 8.08 0.49 7.46 9.32 7.76 7.56 6.75 3.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 1.11 1.13 1.42 1.90 0.81 1.39%

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