[EIG] YoY Cumulative Quarter Result on 31-Dec-2022 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -187.75%
YoY- 63.88%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 134,608 119,031 87,600 97,629 134,451 131,308 121,026 1.78%
PBT 2,672 -3,962 -7,512 1,836 8,969 10,115 3,947 -6.29%
Tax -1,881 -873 -114 -1,203 -3,724 -2,450 -2,588 -5.17%
NP 791 -4,835 -7,626 633 5,245 7,665 1,359 -8.62%
-
NP to SH 2,583 -2,843 -7,872 -95 6,381 9,491 579 28.28%
-
Tax Rate 70.40% - - 65.52% 41.52% 24.22% 65.57% -
Total Cost 133,817 123,866 95,226 96,996 129,206 123,643 119,667 1.87%
-
Net Worth 163,663 161,291 166,035 173,151 177,895 177,895 177,895 -1.37%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 163,663 161,291 166,035 173,151 177,895 177,895 177,895 -1.37%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.59% -4.06% -8.71% 0.65% 3.90% 5.84% 1.12% -
ROE 1.58% -1.76% -4.74% -0.05% 3.59% 5.34% 0.33% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 56.75 50.18 36.93 41.16 56.68 55.36 51.02 1.78%
EPS 0.33 -2.04 -3.22 0.27 2.21 3.23 0.57 -8.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.70 0.73 0.75 0.75 0.75 -1.37%
Adjusted Per Share Value based on latest NOSH - 237,194
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 39.81 35.21 25.91 28.88 39.77 38.84 35.80 1.78%
EPS 0.76 -0.84 -2.33 -0.03 1.89 2.81 0.17 28.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4841 0.477 0.4911 0.5121 0.5262 0.5262 0.5262 -1.37%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.34 0.31 0.385 0.465 0.55 0.60 0.70 -
P/RPS 0.60 0.62 1.04 1.13 0.97 1.08 1.37 -12.85%
P/EPS 31.22 -25.86 -11.60 -1,161.00 20.44 14.99 286.76 -30.88%
EY 3.20 -3.87 -8.62 -0.09 4.89 6.67 0.35 44.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.55 0.64 0.73 0.80 0.93 -10.12%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 28/02/22 26/02/21 24/02/20 26/02/19 26/02/18 -
Price 0.33 0.38 0.355 0.435 0.54 0.66 0.66 -
P/RPS 0.58 0.76 0.96 1.06 0.95 1.19 1.29 -12.46%
P/EPS 30.30 -31.70 -10.70 -1,086.10 20.07 16.49 270.38 -30.55%
EY 3.30 -3.15 -9.35 -0.09 4.98 6.06 0.37 43.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.51 0.60 0.72 0.88 0.88 -9.60%

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