[EIG] YoY Quarter Result on 30-Jun-2024 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
28-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Jun-2024 [#1]
Profit Trend
QoQ- 49.09%
YoY- -164.53%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 45,747 42,345 35,688 25,822 22,241 41,868 41,822 1.50%
PBT 101 511 -1,667 -6,157 -1,986 2,990 3,684 -45.05%
Tax -1,095 -405 -313 218 118 -834 -881 3.68%
NP -994 106 -1,980 -5,939 -1,868 2,156 2,803 -
-
NP to SH -1,035 1,604 -1,034 -5,826 -711 3,090 2,986 -
-
Tax Rate 1,084.16% 79.26% - - - 27.89% 23.91% -
Total Cost 46,741 42,239 37,668 31,761 24,109 39,712 39,019 3.05%
-
Net Worth 158,919 163,663 166,035 168,407 173,151 177,895 175,523 -1.64%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 158,919 163,663 166,035 168,407 173,151 177,895 175,523 -1.64%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -2.17% 0.25% -5.55% -23.00% -8.40% 5.15% 6.70% -
ROE -0.65% 0.98% -0.62% -3.46% -0.41% 1.74% 1.70% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 19.29 17.85 15.05 10.89 9.38 17.65 17.63 1.50%
EPS -0.42 0.04 -0.83 -2.50 -0.79 0.91 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.69 0.70 0.71 0.73 0.75 0.74 -1.64%
Adjusted Per Share Value based on latest NOSH - 237,194
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 19.29 17.85 15.05 10.89 9.38 17.65 17.63 1.50%
EPS -0.42 0.04 -0.83 -2.50 -0.79 0.91 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.69 0.70 0.71 0.73 0.75 0.74 -1.64%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.355 0.32 0.345 0.39 0.455 0.59 0.60 -
P/RPS 1.84 1.79 2.29 3.58 4.85 3.34 3.40 -9.71%
P/EPS -81.36 47.32 -79.14 -15.88 -151.79 45.29 47.66 -
EY -1.23 2.11 -1.26 -6.30 -0.66 2.21 2.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.49 0.55 0.62 0.79 0.81 -6.81%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 24/08/23 25/08/22 27/09/21 18/08/20 28/08/19 27/08/18 -
Price 0.30 0.32 0.335 0.41 0.42 0.67 0.61 -
P/RPS 1.56 1.79 2.23 3.77 4.48 3.80 3.46 -12.42%
P/EPS -68.75 47.32 -76.85 -16.69 -140.11 51.43 48.46 -
EY -1.45 2.11 -1.30 -5.99 -0.71 1.94 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.48 0.58 0.58 0.89 0.82 -9.50%

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