[EIG] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -0.31%
YoY- 68.53%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 43,209 43,385 36,647 37,798 36,131 36,500 32,992 4.59%
PBT 5,816 5,606 2,498 5,202 4,002 2,107 -11,419 -
Tax -1,647 -1,626 -488 -419 -1,165 -857 167 -
NP 4,169 3,980 2,010 4,783 2,837 1,250 -11,252 -
-
NP to SH 4,303 2,586 2,010 4,783 2,838 1,231 -10,952 -
-
Tax Rate 28.32% 29.00% 19.54% 8.05% 29.11% 40.67% - -
Total Cost 39,040 39,405 34,637 33,015 33,294 35,250 44,244 -2.06%
-
Net Worth 178,530 96,223 134,614 123,730 114,257 82,066 95,005 11.07%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 178,530 96,223 134,614 123,730 114,257 82,066 95,005 11.07%
NOSH 237,030 120,279 184,403 184,671 184,285 132,365 131,951 10.24%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.65% 9.17% 5.48% 12.65% 7.85% 3.42% -34.11% -
ROE 2.41% 2.69% 1.49% 3.87% 2.48% 1.50% -11.53% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.39 36.07 19.87 20.47 19.61 27.58 25.00 -4.98%
EPS 1.77 2.15 1.09 2.59 1.54 0.93 -8.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.80 0.73 0.67 0.62 0.62 0.72 0.90%
Adjusted Per Share Value based on latest NOSH - 184,671
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.78 12.83 10.84 11.18 10.69 10.80 9.76 4.59%
EPS 1.27 0.76 0.59 1.41 0.84 0.36 -3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.528 0.2846 0.3981 0.366 0.3379 0.2427 0.281 11.07%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.875 0.91 1.05 1.00 0.50 0.41 0.60 -
P/RPS 4.76 2.52 5.28 4.89 2.55 1.49 2.40 12.07%
P/EPS 47.77 42.33 96.33 38.61 32.47 44.09 -7.23 -
EY 2.09 2.36 1.04 2.59 3.08 2.27 -13.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.14 1.44 1.49 0.81 0.66 0.83 5.58%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 24/02/15 24/02/14 27/02/13 28/02/12 28/02/11 -
Price 0.84 0.90 1.04 1.27 0.50 0.38 0.48 -
P/RPS 4.57 2.50 5.23 6.20 2.55 1.38 1.92 15.53%
P/EPS 45.86 41.86 95.41 49.03 32.47 40.86 -5.78 -
EY 2.18 2.39 1.05 2.04 3.08 2.45 -17.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.13 1.42 1.90 0.81 0.61 0.67 8.76%

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