[EIG] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -26.68%
YoY- 38.11%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
Revenue 46,806 45,958 47,271 28,693 25,852 17,746 20,733 17.05%
PBT 4,123 4,365 7,981 4,538 4,792 3,618 5,416 -5.13%
Tax -2,592 -1,243 -2,234 -1,175 -1,359 -1,183 -1,686 8.67%
NP 1,531 3,122 5,747 3,363 3,433 2,435 3,730 -15.82%
-
NP to SH 1,754 3,122 5,747 3,363 3,433 2,435 3,730 -13.57%
-
Tax Rate 62.87% 28.48% 27.99% 25.89% 28.36% 32.70% 31.13% -
Total Cost 45,275 42,836 41,524 25,330 22,419 15,311 17,003 20.85%
-
Net Worth 154,231 130,412 121,545 103,292 91,226 93,561 86,353 11.87%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
Div 1,512 1,975 3,302 3,002 - - 1,799 -3.30%
Div Payout % 86.21% 63.29% 57.47% 89.29% - - 48.23% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
Net Worth 154,231 130,412 121,545 103,292 91,226 93,561 86,353 11.87%
NOSH 151,206 131,729 132,114 120,107 120,034 119,950 119,935 4.58%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
NP Margin 3.27% 6.79% 12.16% 11.72% 13.28% 13.72% 17.99% -
ROE 1.14% 2.39% 4.73% 3.26% 3.76% 2.60% 4.32% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
RPS 30.95 34.89 35.78 23.89 21.54 14.79 17.29 11.92%
EPS 1.16 2.37 4.35 2.80 2.86 2.03 3.11 -17.36%
DPS 1.00 1.50 2.50 2.50 0.00 0.00 1.50 -7.54%
NAPS 1.02 0.99 0.92 0.86 0.76 0.78 0.72 6.96%
Adjusted Per Share Value based on latest NOSH - 120,107
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
RPS 19.73 19.38 19.93 12.10 10.90 7.48 8.74 17.05%
EPS 0.74 1.32 2.42 1.42 1.45 1.03 1.57 -13.54%
DPS 0.64 0.83 1.39 1.27 0.00 0.00 0.76 -3.26%
NAPS 0.6502 0.5498 0.5124 0.4355 0.3846 0.3945 0.3641 11.86%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 31/10/05 30/12/05 29/10/04 -
Price 0.60 0.63 0.76 0.77 0.85 0.87 0.98 -
P/RPS 1.94 1.81 2.12 3.22 3.95 5.88 5.67 -18.73%
P/EPS 51.72 26.58 17.47 27.50 29.72 42.86 31.51 10.05%
EY 1.93 3.76 5.72 3.64 3.36 2.33 3.17 -9.15%
DY 1.67 2.38 3.29 3.25 0.00 0.00 1.53 1.70%
P/NAPS 0.59 0.64 0.83 0.90 1.12 1.12 1.36 -14.91%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
Date 25/02/10 13/02/09 20/02/08 09/02/07 27/12/05 23/02/06 08/12/04 -
Price 0.63 0.82 0.75 0.80 0.91 0.90 1.04 -
P/RPS 2.04 2.35 2.10 3.35 4.23 6.08 6.02 -18.88%
P/EPS 54.31 34.60 17.24 28.57 31.82 44.33 33.44 9.83%
EY 1.84 2.89 5.80 3.50 3.14 2.26 2.99 -8.96%
DY 1.59 1.83 3.33 3.13 0.00 0.00 1.44 1.93%
P/NAPS 0.62 0.83 0.82 0.93 1.20 1.15 1.44 -15.04%

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