[EIG] YoY Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 2.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/10/05 31/10/04 31/10/03 CAGR
Revenue 85,474 90,304 75,137 57,628 19.92%
PBT 14,635 14,689 15,488 12,298 8.34%
Tax -4,472 -4,385 -5,248 -3,790 7.92%
NP 10,163 10,304 10,240 8,508 8.53%
-
NP to SH 10,163 10,304 10,240 8,508 8.53%
-
Tax Rate 30.56% 29.85% 33.88% 30.82% -
Total Cost 75,311 80,000 64,897 49,120 21.76%
-
Net Worth 93,590 91,199 84,292 0 -
Dividend
31/12/05 31/10/05 31/10/04 31/10/03 CAGR
Div 2,999 3,999 2,341 - -
Div Payout % 29.52% 38.82% 22.87% - -
Equity
31/12/05 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 93,590 91,199 84,292 0 -
NOSH 119,988 119,999 117,073 96,681 10.46%
Ratio Analysis
31/12/05 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 11.89% 11.41% 13.63% 14.76% -
ROE 10.86% 11.30% 12.15% 0.00% -
Per Share
31/12/05 31/10/05 31/10/04 31/10/03 CAGR
RPS 71.24 75.25 64.18 59.61 8.56%
EPS 8.47 8.59 8.75 8.80 -1.74%
DPS 2.50 3.33 2.00 0.00 -
NAPS 0.78 0.76 0.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 96,839
31/12/05 31/10/05 31/10/04 31/10/03 CAGR
RPS 36.04 38.07 31.68 24.30 19.91%
EPS 4.28 4.34 4.32 3.59 8.43%
DPS 1.26 1.69 0.99 0.00 -
NAPS 0.3946 0.3845 0.3554 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/10/05 31/10/04 31/10/03 CAGR
Date 30/12/05 31/10/05 29/10/04 - -
Price 0.87 0.85 0.98 0.00 -
P/RPS 1.22 1.13 1.53 0.00 -
P/EPS 10.27 9.90 11.20 0.00 -
EY 9.74 10.10 8.93 0.00 -
DY 2.87 3.92 2.04 0.00 -
P/NAPS 1.12 1.12 1.36 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/10/05 31/10/04 31/10/03 CAGR
Date 23/02/06 27/12/05 08/12/04 - -
Price 0.90 0.91 1.04 0.00 -
P/RPS 1.26 1.21 1.62 0.00 -
P/EPS 10.63 10.60 11.89 0.00 -
EY 9.41 9.44 8.41 0.00 -
DY 2.78 3.66 1.92 0.00 -
P/NAPS 1.15 1.20 1.44 0.00 -

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