[EIG] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -566.66%
YoY- -687.29%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 71,522 64,411 64,642 78,722 80,901 91,171 74,393 -0.65%
PBT 10,833 3,486 370 -21,162 4,836 6,798 7,318 6.74%
Tax -2,313 -1,652 -2,137 -42 -1,257 -1,370 -1,902 3.31%
NP 8,520 1,834 -1,767 -21,204 3,579 5,428 5,416 7.83%
-
NP to SH 8,520 1,834 -1,551 -21,113 3,595 5,428 5,416 7.83%
-
Tax Rate 21.35% 47.39% 577.57% - 25.99% 20.15% 25.99% -
Total Cost 63,002 62,577 66,409 99,926 77,322 85,743 68,977 -1.49%
-
Net Worth 125,674 113,004 80,178 105,631 133,983 130,747 111,097 2.07%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,772 - - - - - - -
Div Payout % 32.54% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 125,674 113,004 80,178 105,631 133,983 130,747 111,097 2.07%
NOSH 184,815 185,252 131,440 132,038 132,656 132,068 126,247 6.55%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.91% 2.85% -2.73% -26.94% 4.42% 5.95% 7.28% -
ROE 6.78% 1.62% -1.93% -19.99% 2.68% 4.15% 4.88% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 38.70 34.77 49.18 59.62 60.99 69.03 58.93 -6.76%
EPS 4.61 0.99 -1.18 -15.99 2.71 4.11 4.29 1.20%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.61 0.61 0.80 1.01 0.99 0.88 -4.20%
Adjusted Per Share Value based on latest NOSH - 131,955
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 21.15 19.05 19.12 23.28 23.93 26.97 22.00 -0.65%
EPS 2.52 0.54 -0.46 -6.24 1.06 1.61 1.60 7.85%
DPS 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3717 0.3342 0.2371 0.3124 0.3963 0.3867 0.3286 2.07%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.97 0.43 0.49 0.58 0.62 0.74 0.84 -
P/RPS 2.51 1.24 1.00 0.97 1.02 1.07 1.43 9.82%
P/EPS 21.04 43.43 -41.53 -3.63 22.88 18.00 19.58 1.20%
EY 4.75 2.30 -2.41 -27.57 4.37 5.55 5.11 -1.20%
DY 1.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.70 0.80 0.72 0.61 0.75 0.95 7.04%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 21/11/12 24/11/11 25/11/10 25/11/09 19/11/08 21/11/07 -
Price 0.90 0.50 0.45 0.55 0.60 0.73 0.75 -
P/RPS 2.33 1.44 0.92 0.92 0.98 1.06 1.27 10.63%
P/EPS 19.52 50.51 -38.14 -3.44 22.14 17.76 17.48 1.85%
EY 5.12 1.98 -2.62 -29.07 4.52 5.63 5.72 -1.82%
DY 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.82 0.74 0.69 0.59 0.74 0.85 7.60%

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