[EIG] YoY Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 1662.38%
YoY- -68.53%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 179,324 165,104 124,592 129,481 170,597 168,163 159,278 1.99%
PBT 1,067 -1,594 -6,372 2,533 8,502 13,299 4,292 -20.68%
Tax -2,684 -4,082 243 -461 -3,340 -3,452 -2,955 -1.58%
NP -1,617 -5,676 -6,129 2,072 5,162 9,847 1,337 -
-
NP to SH 550 -3,349 -5,512 1,979 6,288 11,026 -394 -
-
Tax Rate 251.55% - - 18.20% 39.28% 25.96% 68.85% -
Total Cost 180,941 170,780 130,721 127,409 165,435 158,316 157,941 2.28%
-
Net Worth 161,291 161,291 166,035 173,151 175,523 175,523 173,151 -1.17%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 1,185 1,185 - 1,185 - - - -
Div Payout % 215.63% 0.00% - 59.93% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 161,291 161,291 166,035 173,151 175,523 175,523 173,151 -1.17%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -0.90% -3.44% -4.92% 1.60% 3.03% 5.86% 0.84% -
ROE 0.34% -2.08% -3.32% 1.14% 3.58% 6.28% -0.23% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 75.60 69.61 52.53 54.59 71.92 70.90 67.15 1.99%
EPS -0.68 -2.39 -2.58 0.87 2.18 4.15 0.56 -
DPS 0.50 0.50 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.70 0.73 0.74 0.74 0.73 -1.17%
Adjusted Per Share Value based on latest NOSH - 237,194
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 53.04 48.83 36.85 38.30 50.46 49.74 47.11 1.99%
EPS 0.16 -0.99 -1.63 0.59 1.86 3.26 -0.12 -
DPS 0.35 0.35 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.477 0.477 0.4911 0.5121 0.5191 0.5191 0.5121 -1.17%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.315 0.295 0.365 0.415 0.51 0.655 0.60 -
P/RPS 0.42 0.42 0.69 0.76 0.71 0.92 0.89 -11.75%
P/EPS 135.85 -20.89 -15.71 49.74 19.24 14.09 -361.21 -
EY 0.74 -4.79 -6.37 2.01 5.20 7.10 -0.28 -
DY 1.59 1.69 0.00 1.20 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.52 0.57 0.69 0.89 0.82 -9.17%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 31/05/23 30/05/22 27/05/21 30/06/20 28/05/19 25/05/18 -
Price 0.335 0.295 0.34 0.00 0.455 0.54 0.60 -
P/RPS 0.44 0.42 0.65 0.00 0.63 0.76 0.89 -11.06%
P/EPS 144.47 -20.89 -14.63 0.00 17.16 11.62 -361.21 -
EY 0.69 -4.79 -6.83 0.00 5.83 8.61 -0.28 -
DY 1.49 1.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.43 0.49 0.00 0.61 0.73 0.82 -8.21%

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