[EIG] YoY Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -75.64%
YoY- 1.34%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 40,719 37,651 35,069 35,119 34,002 31,996 32,457 3.84%
PBT 1,241 4,045 4,155 4,915 4,719 2,720 -2,226 -
Tax -475 -1,128 -849 -1,143 -997 -952 -788 -8.08%
NP 766 2,917 3,306 3,772 3,722 1,768 -3,014 -
-
NP to SH 760 3,226 3,556 3,772 3,722 1,768 -2,811 -
-
Tax Rate 38.28% 27.89% 20.43% 23.26% 21.13% 35.00% - -
Total Cost 39,953 34,734 31,763 31,347 30,280 30,228 35,471 2.00%
-
Net Worth 180,500 192,023 153,826 129,431 122,214 93,876 80,502 14.39%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 180,500 192,023 153,826 129,431 122,214 93,876 80,502 14.39%
NOSH 237,194 256,031 199,775 184,901 185,174 156,460 131,971 10.25%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.88% 7.75% 9.43% 10.74% 10.95% 5.53% -9.29% -
ROE 0.42% 1.68% 2.31% 2.91% 3.05% 1.88% -3.49% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 17.14 14.71 17.55 18.99 18.36 20.45 24.59 -5.83%
EPS 0.32 1.26 1.78 2.04 2.01 1.13 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.77 0.70 0.66 0.60 0.61 3.72%
Adjusted Per Share Value based on latest NOSH - 184,901
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.04 11.14 10.37 10.39 10.06 9.46 9.60 3.84%
EPS 0.22 0.95 1.05 1.12 1.10 0.52 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5339 0.5679 0.455 0.3828 0.3615 0.2777 0.2381 14.39%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.91 0.85 0.96 1.25 0.65 0.41 0.45 -
P/RPS 5.31 5.78 5.47 6.58 3.54 2.00 1.83 19.40%
P/EPS 284.38 67.46 53.93 61.27 32.34 36.28 -21.13 -
EY 0.35 1.48 1.85 1.63 3.09 2.76 -4.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.13 1.25 1.79 0.98 0.68 0.74 8.38%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 24/08/16 24/08/15 25/08/14 26/08/13 27/08/12 26/08/11 -
Price 0.90 0.85 0.98 1.25 0.74 0.38 0.50 -
P/RPS 5.25 5.78 5.58 6.58 4.03 1.86 2.03 17.14%
P/EPS 281.25 67.46 55.06 61.27 36.82 33.63 -23.47 -
EY 0.36 1.48 1.82 1.63 2.72 2.97 -4.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.13 1.27 1.79 1.12 0.63 0.82 6.24%

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