[EIG] YoY Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 647.19%
YoY- 104.32%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 150,779 142,984 134,414 132,340 141,090 169,991 183,330 -3.20%
PBT 20,972 20,383 11,021 5,231 -42,002 3,805 14,823 5.95%
Tax -4,810 -4,898 -3,770 -3,682 853 -3,957 -4,179 2.37%
NP 16,162 15,485 7,251 1,549 -41,149 -152 10,644 7.20%
-
NP to SH 16,162 15,485 7,253 1,751 -40,492 -656 10,644 7.20%
-
Tax Rate 22.94% 24.03% 34.21% 70.39% - 103.99% 28.19% -
Total Cost 134,617 127,499 127,163 130,791 182,239 170,143 172,686 -4.06%
-
Net Worth 138,848 127,501 118,375 86,114 83,148 122,200 131,987 0.84%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 6,479 5,543 4,624 - - - 3,959 8.55%
Div Payout % 40.09% 35.80% 63.75% - - - 37.20% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 138,848 127,501 118,375 86,114 83,148 122,200 131,987 0.84%
NOSH 185,131 184,785 184,961 143,524 131,981 130,000 131,987 5.79%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.72% 10.83% 5.39% 1.17% -29.17% -0.09% 5.81% -
ROE 11.64% 12.14% 6.13% 2.03% -48.70% -0.54% 8.06% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 81.44 77.38 72.67 92.21 106.90 130.76 138.90 -8.51%
EPS 8.73 8.38 3.92 1.22 -30.68 -0.50 8.06 1.33%
DPS 3.50 3.00 2.50 0.00 0.00 0.00 3.00 2.60%
NAPS 0.75 0.69 0.64 0.60 0.63 0.94 1.00 -4.67%
Adjusted Per Share Value based on latest NOSH - 178,534
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 44.60 42.29 39.76 39.14 41.73 50.28 54.22 -3.20%
EPS 4.78 4.58 2.15 0.52 -11.98 -0.19 3.15 7.19%
DPS 1.92 1.64 1.37 0.00 0.00 0.00 1.17 8.60%
NAPS 0.4107 0.3771 0.3501 0.2547 0.2459 0.3614 0.3904 0.84%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.00 1.21 0.50 0.38 0.48 0.81 0.70 -
P/RPS 1.23 1.56 0.69 0.41 0.45 0.62 0.50 16.17%
P/EPS 11.45 14.44 12.75 31.15 -1.56 -160.52 8.68 4.72%
EY 8.73 6.93 7.84 3.21 -63.92 -0.62 11.52 -4.51%
DY 3.50 2.48 5.00 0.00 0.00 0.00 4.29 -3.33%
P/NAPS 1.33 1.75 0.78 0.63 0.76 0.86 0.70 11.28%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 29/05/14 22/05/13 22/05/12 30/05/11 27/05/10 27/05/09 -
Price 0.975 1.24 0.50 0.44 0.50 0.52 0.59 -
P/RPS 1.20 1.60 0.69 0.48 0.47 0.40 0.42 19.11%
P/EPS 11.17 14.80 12.75 36.07 -1.63 -103.05 7.32 7.29%
EY 8.95 6.76 7.84 2.77 -61.36 -0.97 13.67 -6.81%
DY 3.59 2.42 5.00 0.00 0.00 0.00 5.08 -5.61%
P/NAPS 1.30 1.80 0.78 0.73 0.79 0.55 0.59 14.06%

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