[EIG] YoY Quarter Result on 30-Jun-2015 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -28.45%
YoY- -5.73%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 41,822 40,719 37,651 35,069 35,119 34,002 31,996 4.56%
PBT 3,684 1,241 4,045 4,155 4,915 4,719 2,720 5.18%
Tax -881 -475 -1,128 -849 -1,143 -997 -952 -1.28%
NP 2,803 766 2,917 3,306 3,772 3,722 1,768 7.97%
-
NP to SH 2,986 760 3,226 3,556 3,772 3,722 1,768 9.12%
-
Tax Rate 23.91% 38.28% 27.89% 20.43% 23.26% 21.13% 35.00% -
Total Cost 39,019 39,953 34,734 31,763 31,347 30,280 30,228 4.34%
-
Net Worth 175,523 180,500 192,023 153,826 129,431 122,214 110,500 8.01%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 175,523 180,500 192,023 153,826 129,431 122,214 110,500 8.01%
NOSH 237,194 237,194 256,031 199,775 184,901 185,174 184,166 4.30%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.70% 1.88% 7.75% 9.43% 10.74% 10.95% 5.53% -
ROE 1.70% 0.42% 1.68% 2.31% 2.91% 3.05% 1.60% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 17.63 17.14 14.71 17.55 18.99 18.36 17.37 0.24%
EPS 1.18 0.32 1.26 1.78 2.04 2.01 0.96 3.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.76 0.75 0.77 0.70 0.66 0.60 3.55%
Adjusted Per Share Value based on latest NOSH - 199,775
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.37 12.04 11.14 10.37 10.39 10.06 9.46 4.56%
EPS 0.88 0.22 0.95 1.05 1.12 1.10 0.52 9.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5191 0.5339 0.5679 0.455 0.3828 0.3615 0.3268 8.01%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.60 0.91 0.85 0.96 1.25 0.65 0.41 -
P/RPS 3.40 5.31 5.78 5.47 6.58 3.54 2.36 6.27%
P/EPS 47.66 284.38 67.46 53.93 61.27 32.34 42.71 1.84%
EY 2.10 0.35 1.48 1.85 1.63 3.09 2.34 -1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.20 1.13 1.25 1.79 0.98 0.68 2.95%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 21/08/17 24/08/16 24/08/15 25/08/14 26/08/13 27/08/12 -
Price 0.61 0.90 0.85 0.98 1.25 0.74 0.38 -
P/RPS 3.46 5.25 5.78 5.58 6.58 4.03 2.19 7.91%
P/EPS 48.46 281.25 67.46 55.06 61.27 36.82 39.58 3.42%
EY 2.06 0.36 1.48 1.82 1.63 2.72 2.53 -3.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.18 1.13 1.27 1.79 1.12 0.63 4.48%

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