[EIG] YoY Quarter Result on 31-Dec-2010 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 38.97%
YoY- -724.4%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 37,798 36,131 36,500 32,992 46,806 45,958 47,271 -3.65%
PBT 5,202 4,002 2,107 -11,419 4,123 4,365 7,981 -6.87%
Tax -419 -1,165 -857 167 -2,592 -1,243 -2,234 -24.32%
NP 4,783 2,837 1,250 -11,252 1,531 3,122 5,747 -3.01%
-
NP to SH 4,783 2,838 1,231 -10,952 1,754 3,122 5,747 -3.01%
-
Tax Rate 8.05% 29.11% 40.67% - 62.87% 28.48% 27.99% -
Total Cost 33,015 33,294 35,250 44,244 45,275 42,836 41,524 -3.74%
-
Net Worth 123,730 114,257 82,066 95,005 154,231 130,412 121,545 0.29%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - 1,512 1,975 3,302 -
Div Payout % - - - - 86.21% 63.29% 57.47% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 123,730 114,257 82,066 95,005 154,231 130,412 121,545 0.29%
NOSH 184,671 184,285 132,365 131,951 151,206 131,729 132,114 5.73%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.65% 7.85% 3.42% -34.11% 3.27% 6.79% 12.16% -
ROE 3.87% 2.48% 1.50% -11.53% 1.14% 2.39% 4.73% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 20.47 19.61 27.58 25.00 30.95 34.89 35.78 -8.87%
EPS 2.59 1.54 0.93 -8.30 1.16 2.37 4.35 -8.27%
DPS 0.00 0.00 0.00 0.00 1.00 1.50 2.50 -
NAPS 0.67 0.62 0.62 0.72 1.02 0.99 0.92 -5.14%
Adjusted Per Share Value based on latest NOSH - 131,951
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 11.18 10.69 10.80 9.76 13.84 13.59 13.98 -3.65%
EPS 1.41 0.84 0.36 -3.24 0.52 0.92 1.70 -3.06%
DPS 0.00 0.00 0.00 0.00 0.45 0.58 0.98 -
NAPS 0.366 0.3379 0.2427 0.281 0.4562 0.3857 0.3595 0.29%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.00 0.50 0.41 0.60 0.60 0.63 0.76 -
P/RPS 4.89 2.55 1.49 2.40 1.94 1.81 2.12 14.93%
P/EPS 38.61 32.47 44.09 -7.23 51.72 26.58 17.47 14.11%
EY 2.59 3.08 2.27 -13.83 1.93 3.76 5.72 -12.35%
DY 0.00 0.00 0.00 0.00 1.67 2.38 3.29 -
P/NAPS 1.49 0.81 0.66 0.83 0.59 0.64 0.83 10.23%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 27/02/13 28/02/12 28/02/11 25/02/10 13/02/09 20/02/08 -
Price 1.27 0.50 0.38 0.48 0.63 0.82 0.75 -
P/RPS 6.20 2.55 1.38 1.92 2.04 2.35 2.10 19.75%
P/EPS 49.03 32.47 40.86 -5.78 54.31 34.60 17.24 19.01%
EY 2.04 3.08 2.45 -17.29 1.84 2.89 5.80 -15.96%
DY 0.00 0.00 0.00 0.00 1.59 1.83 3.33 -
P/NAPS 1.90 0.81 0.61 0.67 0.62 0.83 0.82 15.01%

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