[EIG] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -31.72%
YoY- -43.82%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 36,131 36,500 32,992 46,806 45,958 47,271 28,693 3.91%
PBT 4,002 2,107 -11,419 4,123 4,365 7,981 4,538 -2.07%
Tax -1,165 -857 167 -2,592 -1,243 -2,234 -1,175 -0.14%
NP 2,837 1,250 -11,252 1,531 3,122 5,747 3,363 -2.79%
-
NP to SH 2,838 1,231 -10,952 1,754 3,122 5,747 3,363 -2.78%
-
Tax Rate 29.11% 40.67% - 62.87% 28.48% 27.99% 25.89% -
Total Cost 33,294 35,250 44,244 45,275 42,836 41,524 25,330 4.65%
-
Net Worth 114,257 82,066 95,005 154,231 130,412 121,545 103,292 1.69%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 1,512 1,975 3,302 3,002 -
Div Payout % - - - 86.21% 63.29% 57.47% 89.29% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 114,257 82,066 95,005 154,231 130,412 121,545 103,292 1.69%
NOSH 184,285 132,365 131,951 151,206 131,729 132,114 120,107 7.38%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.85% 3.42% -34.11% 3.27% 6.79% 12.16% 11.72% -
ROE 2.48% 1.50% -11.53% 1.14% 2.39% 4.73% 3.26% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.61 27.58 25.00 30.95 34.89 35.78 23.89 -3.23%
EPS 1.54 0.93 -8.30 1.16 2.37 4.35 2.80 -9.47%
DPS 0.00 0.00 0.00 1.00 1.50 2.50 2.50 -
NAPS 0.62 0.62 0.72 1.02 0.99 0.92 0.86 -5.30%
Adjusted Per Share Value based on latest NOSH - 151,206
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.69 10.80 9.76 13.84 13.59 13.98 8.49 3.91%
EPS 0.84 0.36 -3.24 0.52 0.92 1.70 0.99 -2.69%
DPS 0.00 0.00 0.00 0.45 0.58 0.98 0.89 -
NAPS 0.3379 0.2427 0.281 0.4562 0.3857 0.3595 0.3055 1.69%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.50 0.41 0.60 0.60 0.63 0.76 0.77 -
P/RPS 2.55 1.49 2.40 1.94 1.81 2.12 3.22 -3.81%
P/EPS 32.47 44.09 -7.23 51.72 26.58 17.47 27.50 2.80%
EY 3.08 2.27 -13.83 1.93 3.76 5.72 3.64 -2.74%
DY 0.00 0.00 0.00 1.67 2.38 3.29 3.25 -
P/NAPS 0.81 0.66 0.83 0.59 0.64 0.83 0.90 -1.73%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 25/02/10 13/02/09 20/02/08 09/02/07 -
Price 0.50 0.38 0.48 0.63 0.82 0.75 0.80 -
P/RPS 2.55 1.38 1.92 2.04 2.35 2.10 3.35 -4.44%
P/EPS 32.47 40.86 -5.78 54.31 34.60 17.24 28.57 2.15%
EY 3.08 2.45 -17.29 1.84 2.89 5.80 3.50 -2.10%
DY 0.00 0.00 0.00 1.59 1.83 3.33 3.13 -
P/NAPS 0.81 0.61 0.67 0.62 0.83 0.82 0.93 -2.27%

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