[EIG] YoY Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 79.37%
YoY- 99.0%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 109,614 109,320 100,542 101,142 111,714 127,707 137,129 -3.66%
PBT 13,880 16,035 7,488 2,477 -32,581 8,959 11,163 3.69%
Tax -2,688 -2,732 -2,817 -2,994 125 -3,849 -2,613 0.47%
NP 11,192 13,303 4,671 -517 -32,456 5,110 8,550 4.58%
-
NP to SH 11,192 13,303 4,672 -320 -32,065 5,349 8,550 4.58%
-
Tax Rate 19.37% 17.04% 37.62% 120.87% - 42.96% 23.41% -
Total Cost 98,422 96,017 95,871 101,659 144,170 122,597 128,579 -4.35%
-
Net Worth 135,043 123,791 114,491 82,666 95,046 140,981 130,625 0.55%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - 1,382 1,979 -
Div Payout % - - - - - 25.84% 23.15% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 135,043 123,791 114,491 82,666 95,046 140,981 130,625 0.55%
NOSH 184,991 184,763 184,664 133,333 132,009 138,217 131,944 5.79%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.21% 12.17% 4.65% -0.51% -29.05% 4.00% 6.24% -
ROE 8.29% 10.75% 4.08% -0.39% -33.74% 3.79% 6.55% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 59.25 59.17 54.45 75.86 84.63 92.40 103.93 -8.93%
EPS 6.05 7.20 2.53 -0.24 -24.29 3.87 6.48 -1.13%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.50 -
NAPS 0.73 0.67 0.62 0.62 0.72 1.02 0.99 -4.94%
Adjusted Per Share Value based on latest NOSH - 132,365
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 32.42 32.33 29.74 29.91 33.04 37.77 40.56 -3.66%
EPS 3.31 3.93 1.38 -0.09 -9.48 1.58 2.53 4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.41 0.59 -
NAPS 0.3994 0.3661 0.3386 0.2445 0.2811 0.417 0.3863 0.55%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.05 1.00 0.50 0.41 0.60 0.60 0.63 -
P/RPS 1.77 1.69 0.92 0.54 0.71 0.65 0.61 19.41%
P/EPS 17.36 13.89 19.76 -170.83 -2.47 15.50 9.72 10.14%
EY 5.76 7.20 5.06 -0.59 -40.48 6.45 10.29 -9.21%
DY 0.00 0.00 0.00 0.00 0.00 1.67 2.38 -
P/NAPS 1.44 1.49 0.81 0.66 0.83 0.59 0.64 14.46%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 24/02/14 27/02/13 28/02/12 28/02/11 25/02/10 13/02/09 -
Price 1.04 1.27 0.50 0.38 0.48 0.63 0.82 -
P/RPS 1.76 2.15 0.92 0.50 0.57 0.68 0.79 14.27%
P/EPS 17.19 17.64 19.76 -158.33 -1.98 16.28 12.65 5.24%
EY 5.82 5.67 5.06 -0.63 -50.60 6.14 7.90 -4.96%
DY 0.00 0.00 0.00 0.00 0.00 1.59 1.83 -
P/NAPS 1.42 1.90 0.81 0.61 0.67 0.62 0.83 9.35%

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