[EIG] YoY Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 48.12%
YoY- -32.77%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 119,031 87,600 97,629 134,451 131,308 121,026 122,150 -0.42%
PBT -3,962 -7,512 1,836 8,969 10,115 3,947 13,918 -
Tax -873 -114 -1,203 -3,724 -2,450 -2,588 -3,786 -21.68%
NP -4,835 -7,626 633 5,245 7,665 1,359 10,132 -
-
NP to SH -2,843 -7,872 -95 6,381 9,491 579 11,045 -
-
Tax Rate - - 65.52% 41.52% 24.22% 65.57% 27.20% -
Total Cost 123,866 95,226 96,996 129,206 123,643 119,667 112,018 1.68%
-
Net Worth 161,291 166,035 173,151 177,895 177,895 177,895 178,530 -1.67%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 161,291 166,035 173,151 177,895 177,895 177,895 178,530 -1.67%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,030 0.01%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -4.06% -8.71% 0.65% 3.90% 5.84% 1.12% 8.29% -
ROE -1.76% -4.74% -0.05% 3.59% 5.34% 0.33% 6.19% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 50.18 36.93 41.16 56.68 55.36 51.02 52.00 -0.59%
EPS -2.04 -3.22 0.27 2.21 3.23 0.57 4.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.70 0.73 0.75 0.75 0.75 0.76 -1.83%
Adjusted Per Share Value based on latest NOSH - 237,194
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 35.21 25.91 28.88 39.77 38.84 35.80 36.13 -0.42%
EPS -0.84 -2.33 -0.03 1.89 2.81 0.17 3.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.477 0.4911 0.5121 0.5262 0.5262 0.5262 0.528 -1.67%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.31 0.385 0.465 0.55 0.60 0.70 0.875 -
P/RPS 0.62 1.04 1.13 0.97 1.08 1.37 1.68 -15.30%
P/EPS -25.86 -11.60 -1,161.00 20.44 14.99 286.76 18.61 -
EY -3.87 -8.62 -0.09 4.89 6.67 0.35 5.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.55 0.64 0.73 0.80 0.93 1.15 -14.15%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 26/02/21 24/02/20 26/02/19 26/02/18 28/02/17 -
Price 0.38 0.355 0.435 0.54 0.66 0.66 0.84 -
P/RPS 0.76 0.96 1.06 0.95 1.19 1.29 1.62 -11.84%
P/EPS -31.70 -10.70 -1,086.10 20.07 16.49 270.38 17.87 -
EY -3.15 -9.35 -0.09 4.98 6.06 0.37 5.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.60 0.72 0.88 0.88 1.11 -10.77%

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