[EIG] YoY Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 106.11%
YoY- 11.73%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 CAGR
Revenue 111,714 127,707 137,129 121,664 82,306 67,728 85,474 5.49%
PBT -32,581 8,959 11,163 15,299 13,164 11,017 14,635 -
Tax 125 -3,849 -2,613 -4,136 -3,173 -3,289 -4,472 -
NP -32,456 5,110 8,550 11,163 9,991 7,728 10,163 -
-
NP to SH -32,065 5,349 8,550 11,163 9,991 7,728 10,163 -
-
Tax Rate - 42.96% 23.41% 27.03% 24.10% 29.85% 30.56% -
Total Cost 144,170 122,597 128,579 110,501 72,315 60,000 75,311 13.86%
-
Net Worth 95,046 140,981 130,625 117,909 103,148 91,199 93,590 0.30%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 CAGR
Div - 1,382 1,979 3,204 2,998 2,999 2,999 -
Div Payout % - 25.84% 23.15% 28.70% 30.01% 38.82% 29.52% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 CAGR
Net Worth 95,046 140,981 130,625 117,909 103,148 91,199 93,590 0.30%
NOSH 132,009 138,217 131,944 128,163 119,939 119,999 119,988 1.92%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 CAGR
NP Margin -29.05% 4.00% 6.24% 9.18% 12.14% 11.41% 11.89% -
ROE -33.74% 3.79% 6.55% 9.47% 9.69% 8.47% 10.86% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 CAGR
RPS 84.63 92.40 103.93 94.93 68.62 56.44 71.24 3.50%
EPS -24.29 3.87 6.48 8.71 8.33 6.44 8.47 -
DPS 0.00 1.00 1.50 2.50 2.50 2.50 2.50 -
NAPS 0.72 1.02 0.99 0.92 0.86 0.76 0.78 -1.58%
Adjusted Per Share Value based on latest NOSH - 132,114
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 CAGR
RPS 47.10 53.84 57.81 51.29 34.70 28.55 36.04 5.49%
EPS -13.52 2.26 3.60 4.71 4.21 3.26 4.28 -
DPS 0.00 0.58 0.83 1.35 1.26 1.26 1.26 -
NAPS 0.4007 0.5944 0.5507 0.4971 0.4349 0.3845 0.3946 0.30%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 31/10/05 30/12/05 -
Price 0.60 0.60 0.63 0.76 0.77 0.85 0.87 -
P/RPS 0.71 0.65 0.61 0.80 1.12 1.51 1.22 -10.25%
P/EPS -2.47 15.50 9.72 8.73 9.24 13.20 10.27 -
EY -40.48 6.45 10.29 11.46 10.82 7.58 9.74 -
DY 0.00 1.67 2.38 3.29 3.25 2.94 2.87 -
P/NAPS 0.83 0.59 0.64 0.83 0.90 1.12 1.12 -5.81%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 CAGR
Date 28/02/11 25/02/10 13/02/09 20/02/08 09/02/07 27/12/05 23/02/06 -
Price 0.48 0.63 0.82 0.75 0.80 0.91 0.90 -
P/RPS 0.57 0.68 0.79 0.79 1.17 1.61 1.26 -14.66%
P/EPS -1.98 16.28 12.65 8.61 9.60 14.13 10.63 -
EY -50.60 6.14 7.90 11.61 10.41 7.08 9.41 -
DY 0.00 1.59 1.83 3.33 3.13 2.75 2.78 -
P/NAPS 0.67 0.62 0.83 0.82 0.93 1.20 1.15 -10.23%

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