[EIG] YoY Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 9.22%
YoY- -15.34%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 179,268 175,077 161,368 162,866 159,293 146,152 145,760 3.50%
PBT 11,958 13,486 5,262 18,557 20,530 18,506 21,380 -9.22%
Tax -4,965 -3,266 -3,450 -5,048 -4,966 -3,584 -3,642 5.29%
NP 6,993 10,220 1,812 13,509 15,564 14,922 17,737 -14.36%
-
NP to SH 8,508 12,654 772 14,726 17,394 14,922 17,737 -11.51%
-
Tax Rate 41.52% 24.22% 65.56% 27.20% 24.19% 19.37% 17.03% -
Total Cost 172,274 164,857 159,556 149,357 143,729 131,229 128,022 5.07%
-
Net Worth 177,895 177,895 177,895 178,530 165,926 135,043 123,791 6.22%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 177,895 177,895 177,895 178,530 165,926 135,043 123,791 6.22%
NOSH 237,194 237,194 237,194 237,030 207,408 184,991 184,763 4.24%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 3.90% 5.84% 1.12% 8.29% 9.77% 10.21% 12.17% -
ROE 4.78% 7.11% 0.43% 8.25% 10.48% 11.05% 14.33% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 75.58 73.81 68.03 69.33 76.80 79.00 78.89 -0.71%
EPS 2.95 4.31 0.76 5.79 8.39 8.07 9.60 -17.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.76 0.80 0.73 0.67 1.89%
Adjusted Per Share Value based on latest NOSH - 237,030
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 53.02 51.78 47.73 48.17 47.11 43.23 43.11 3.50%
EPS 2.52 3.74 0.23 4.36 5.14 4.41 5.25 -11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5262 0.5262 0.5262 0.528 0.4908 0.3994 0.3661 6.22%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.55 0.60 0.70 0.875 0.91 1.05 1.00 -
P/RPS 0.73 0.81 1.03 1.26 1.18 1.33 1.27 -8.81%
P/EPS 15.33 11.25 215.07 13.96 10.85 13.02 10.42 6.64%
EY 6.52 8.89 0.46 7.16 9.22 7.68 9.60 -6.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.93 1.15 1.14 1.44 1.49 -11.20%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 26/02/19 26/02/18 28/02/17 26/02/16 24/02/15 24/02/14 -
Price 0.54 0.66 0.66 0.84 0.90 1.04 1.27 -
P/RPS 0.71 0.89 0.97 1.21 1.17 1.32 1.61 -12.74%
P/EPS 15.05 12.37 202.78 13.40 10.73 12.89 13.23 2.17%
EY 6.64 8.08 0.49 7.46 9.32 7.76 7.56 -2.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.88 0.88 1.11 1.13 1.42 1.90 -14.92%

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