[EIG] YoY Cumulative Quarter Result on 31-Oct-2004 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
08-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 94.43%
YoY- 20.36%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/10/05 31/10/04 31/10/03 CAGR
Revenue 82,306 85,474 67,728 56,353 43,221 22.53%
PBT 13,164 14,635 11,017 11,616 9,224 11.87%
Tax -3,173 -4,472 -3,289 -3,936 -2,843 3.52%
NP 9,991 10,163 7,728 7,680 6,381 15.19%
-
NP to SH 9,991 10,163 7,728 7,680 6,381 15.19%
-
Tax Rate 24.10% 30.56% 29.85% 33.88% 30.82% -
Total Cost 72,315 75,311 60,000 48,673 36,840 23.70%
-
Net Worth 103,148 93,590 91,199 84,292 0 -
Dividend
31/12/06 31/12/05 31/10/05 31/10/04 31/10/03 CAGR
Div 2,998 2,999 2,999 1,756 - -
Div Payout % 30.01% 29.52% 38.82% 22.87% - -
Equity
31/12/06 31/12/05 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 103,148 93,590 91,199 84,292 0 -
NOSH 119,939 119,988 119,999 117,073 96,681 7.03%
Ratio Analysis
31/12/06 31/12/05 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 12.14% 11.89% 11.41% 13.63% 14.76% -
ROE 9.69% 10.86% 8.47% 9.11% 0.00% -
Per Share
31/12/06 31/12/05 31/10/05 31/10/04 31/10/03 CAGR
RPS 68.62 71.24 56.44 48.13 44.70 14.47%
EPS 8.33 8.47 6.44 6.56 6.60 7.62%
DPS 2.50 2.50 2.50 1.50 0.00 -
NAPS 0.86 0.78 0.76 0.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,935
31/12/06 31/12/05 31/10/05 31/10/04 31/10/03 CAGR
RPS 34.70 36.04 28.55 23.76 18.22 22.53%
EPS 4.21 4.28 3.26 3.24 2.69 15.17%
DPS 1.26 1.26 1.26 0.74 0.00 -
NAPS 0.4349 0.3946 0.3845 0.3554 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/10/05 31/10/04 31/10/03 CAGR
Date 29/12/06 30/12/05 31/10/05 29/10/04 - -
Price 0.77 0.87 0.85 0.98 0.00 -
P/RPS 1.12 1.22 1.51 2.04 0.00 -
P/EPS 9.24 10.27 13.20 14.94 0.00 -
EY 10.82 9.74 7.58 6.69 0.00 -
DY 3.25 2.87 2.94 1.53 0.00 -
P/NAPS 0.90 1.12 1.12 1.36 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/10/05 31/10/04 31/10/03 CAGR
Date 09/02/07 23/02/06 27/12/05 08/12/04 - -
Price 0.80 0.90 0.91 1.04 0.00 -
P/RPS 1.17 1.26 1.61 2.16 0.00 -
P/EPS 9.60 10.63 14.13 15.85 0.00 -
EY 10.41 9.41 7.08 6.31 0.00 -
DY 3.13 2.78 2.75 1.44 0.00 -
P/NAPS 0.93 1.15 1.20 1.44 0.00 -

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