[EIG] YoY Cumulative Quarter Result on 30-Sep-2023 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 40.4%
YoY- 327.94%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 90,196 89,032 76,220 47,626 58,931 85,370 86,312 0.73%
PBT -4,596 2,278 -2,018 -11,326 241 4,970 7,146 -
Tax -1,907 -1,512 -624 1,149 -592 -1,805 -1,726 1.67%
NP -6,503 766 -2,642 -10,177 -351 3,165 5,420 -
-
NP to SH -8,879 2,252 -988 -10,267 -668 4,308 6,935 -
-
Tax Rate - 66.37% - - 245.64% 36.32% 24.15% -
Total Cost 96,699 88,266 78,862 57,803 59,282 82,205 80,892 3.01%
-
Net Worth 207,392 163,663 166,035 163,663 173,151 180,267 180,267 2.36%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - 1,185 1,185 - 2,964 -
Div Payout % - - - 0.00% 0.00% - 42.75% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 207,392 163,663 166,035 163,663 173,151 180,267 180,267 2.36%
NOSH 324,051 237,194 237,194 237,194 237,194 237,194 237,194 5.33%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -7.21% 0.86% -3.47% -21.37% -0.60% 3.71% 6.28% -
ROE -4.28% 1.38% -0.60% -6.27% -0.39% 2.39% 3.85% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 27.83 37.54 32.13 20.08 24.85 35.99 36.39 -4.36%
EPS -2.74 0.32 -1.11 -4.29 -0.15 1.33 2.29 -
DPS 0.00 0.00 0.00 0.50 0.50 0.00 1.25 -
NAPS 0.64 0.69 0.70 0.69 0.73 0.76 0.76 -2.82%
Adjusted Per Share Value based on latest NOSH - 237,194
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 26.68 26.33 22.54 14.09 17.43 25.25 25.53 0.73%
EPS -2.63 0.67 -0.29 -3.04 -0.20 1.27 2.05 -
DPS 0.00 0.00 0.00 0.35 0.35 0.00 0.88 -
NAPS 0.6134 0.4841 0.4911 0.4841 0.5121 0.5332 0.5332 2.36%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.325 0.305 0.33 0.38 0.45 0.565 0.60 -
P/RPS 1.17 0.81 1.03 1.89 1.81 1.57 1.65 -5.56%
P/EPS -11.86 32.12 -79.22 -8.78 -159.79 31.11 20.52 -
EY -8.43 3.11 -1.26 -11.39 -0.63 3.21 4.87 -
DY 0.00 0.00 0.00 1.32 1.11 0.00 2.08 -
P/NAPS 0.51 0.44 0.47 0.55 0.62 0.74 0.79 -7.02%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 29/11/23 25/11/22 25/11/21 26/11/20 28/11/19 26/11/18 -
Price 0.265 0.32 0.29 0.38 0.475 0.555 0.595 -
P/RPS 0.95 0.85 0.90 1.89 1.91 1.54 1.64 -8.69%
P/EPS -9.67 33.70 -69.62 -8.78 -168.66 30.56 20.35 -
EY -10.34 2.97 -1.44 -11.39 -0.59 3.27 4.91 -
DY 0.00 0.00 0.00 1.32 1.05 0.00 2.10 -
P/NAPS 0.41 0.46 0.41 0.55 0.65 0.73 0.78 -10.15%

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