[EIG] YoY Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 90.52%
YoY- -101.49%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 179,477 158,708 116,800 130,172 179,268 175,077 161,368 1.78%
PBT 3,562 -5,282 -10,016 2,448 11,958 13,486 5,262 -6.29%
Tax -2,508 -1,164 -152 -1,604 -4,965 -3,266 -3,450 -5.17%
NP 1,054 -6,446 -10,168 844 6,993 10,220 1,812 -8.63%
-
NP to SH 3,444 -3,790 -10,496 -126 8,508 12,654 772 28.28%
-
Tax Rate 70.41% - - 65.52% 41.52% 24.22% 65.56% -
Total Cost 178,422 165,154 126,968 129,328 172,274 164,857 159,556 1.87%
-
Net Worth 163,663 161,291 166,035 173,151 177,895 177,895 177,895 -1.37%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 163,663 161,291 166,035 173,151 177,895 177,895 177,895 -1.37%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.59% -4.06% -8.71% 0.65% 3.90% 5.84% 1.12% -
ROE 2.10% -2.35% -6.32% -0.07% 4.78% 7.11% 0.43% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 75.67 66.91 49.24 54.88 75.58 73.81 68.03 1.78%
EPS 0.44 -2.72 -4.29 0.36 2.95 4.31 0.76 -8.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.70 0.73 0.75 0.75 0.75 -1.37%
Adjusted Per Share Value based on latest NOSH - 237,194
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 53.08 46.94 34.55 38.50 53.02 51.78 47.73 1.78%
EPS 1.02 -1.12 -3.10 -0.04 2.52 3.74 0.23 28.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4841 0.477 0.4911 0.5121 0.5262 0.5262 0.5262 -1.37%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.34 0.31 0.385 0.465 0.55 0.60 0.70 -
P/RPS 0.45 0.46 0.78 0.85 0.73 0.81 1.03 -12.88%
P/EPS 23.42 -19.40 -8.70 -870.76 15.33 11.25 215.07 -30.88%
EY 4.27 -5.16 -11.49 -0.11 6.52 8.89 0.46 44.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.55 0.64 0.73 0.80 0.93 -10.12%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 28/02/22 26/02/21 24/02/20 26/02/19 26/02/18 -
Price 0.33 0.38 0.355 0.435 0.54 0.66 0.66 -
P/RPS 0.44 0.57 0.72 0.79 0.71 0.89 0.97 -12.33%
P/EPS 22.73 -23.78 -8.02 -814.58 15.05 12.37 202.78 -30.55%
EY 4.40 -4.21 -12.46 -0.12 6.64 8.08 0.49 44.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.51 0.60 0.72 0.88 0.88 -9.60%

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