[EIG] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 48.79%
YoY- -37.44%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 100,542 101,142 111,714 127,707 137,129 121,664 82,306 3.38%
PBT 7,488 2,477 -32,581 8,959 11,163 15,299 13,164 -8.96%
Tax -2,817 -2,994 125 -3,849 -2,613 -4,136 -3,173 -1.96%
NP 4,671 -517 -32,456 5,110 8,550 11,163 9,991 -11.89%
-
NP to SH 4,672 -320 -32,065 5,349 8,550 11,163 9,991 -11.88%
-
Tax Rate 37.62% 120.87% - 42.96% 23.41% 27.03% 24.10% -
Total Cost 95,871 101,659 144,170 122,597 128,579 110,501 72,315 4.80%
-
Net Worth 114,491 82,666 95,046 140,981 130,625 117,909 103,148 1.75%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 1,382 1,979 3,204 2,998 -
Div Payout % - - - 25.84% 23.15% 28.70% 30.01% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 114,491 82,666 95,046 140,981 130,625 117,909 103,148 1.75%
NOSH 184,664 133,333 132,009 138,217 131,944 128,163 119,939 7.45%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.65% -0.51% -29.05% 4.00% 6.24% 9.18% 12.14% -
ROE 4.08% -0.39% -33.74% 3.79% 6.55% 9.47% 9.69% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 54.45 75.86 84.63 92.40 103.93 94.93 68.62 -3.77%
EPS 2.53 -0.24 -24.29 3.87 6.48 8.71 8.33 -17.99%
DPS 0.00 0.00 0.00 1.00 1.50 2.50 2.50 -
NAPS 0.62 0.62 0.72 1.02 0.99 0.92 0.86 -5.30%
Adjusted Per Share Value based on latest NOSH - 151,206
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.74 29.91 33.04 37.77 40.56 35.98 24.34 3.39%
EPS 1.38 -0.09 -9.48 1.58 2.53 3.30 2.96 -11.93%
DPS 0.00 0.00 0.00 0.41 0.59 0.95 0.89 -
NAPS 0.3386 0.2445 0.2811 0.417 0.3863 0.3487 0.3051 1.74%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.50 0.41 0.60 0.60 0.63 0.76 0.77 -
P/RPS 0.92 0.54 0.71 0.65 0.61 0.80 1.12 -3.22%
P/EPS 19.76 -170.83 -2.47 15.50 9.72 8.73 9.24 13.49%
EY 5.06 -0.59 -40.48 6.45 10.29 11.46 10.82 -11.88%
DY 0.00 0.00 0.00 1.67 2.38 3.29 3.25 -
P/NAPS 0.81 0.66 0.83 0.59 0.64 0.83 0.90 -1.73%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 25/02/10 13/02/09 20/02/08 09/02/07 -
Price 0.50 0.38 0.48 0.63 0.82 0.75 0.80 -
P/RPS 0.92 0.50 0.57 0.68 0.79 0.79 1.17 -3.92%
P/EPS 19.76 -158.33 -1.98 16.28 12.65 8.61 9.60 12.77%
EY 5.06 -0.63 -50.60 6.14 7.90 11.61 10.41 -11.31%
DY 0.00 0.00 0.00 1.59 1.83 3.33 3.13 -
P/NAPS 0.81 0.61 0.67 0.62 0.83 0.82 0.93 -2.27%

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