[EIG] YoY Quarter Result on 31-Dec-2016 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 22.38%
YoY- 66.4%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 49,081 44,996 40,047 43,209 43,385 36,647 37,798 4.44%
PBT 3,999 2,969 1,574 5,816 5,606 2,498 5,202 -4.28%
Tax -1,919 -724 -1,301 -1,647 -1,626 -488 -419 28.85%
NP 2,080 2,245 273 4,169 3,980 2,010 4,783 -12.95%
-
NP to SH 2,073 2,556 -694 4,303 2,586 2,010 4,783 -13.00%
-
Tax Rate 47.99% 24.39% 82.66% 28.32% 29.00% 19.54% 8.05% -
Total Cost 47,001 42,751 39,774 39,040 39,405 34,637 33,015 6.06%
-
Net Worth 177,895 177,895 177,895 178,530 96,223 134,614 123,730 6.23%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 177,895 177,895 177,895 178,530 96,223 134,614 123,730 6.23%
NOSH 237,194 237,194 237,194 237,030 120,279 184,403 184,671 4.25%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 4.24% 4.99% 0.68% 9.65% 9.17% 5.48% 12.65% -
ROE 1.17% 1.44% -0.39% 2.41% 2.69% 1.49% 3.87% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 20.69 18.97 16.88 18.39 36.07 19.87 20.47 0.17%
EPS 0.88 0.95 0.12 1.77 2.15 1.09 2.59 -16.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.76 0.80 0.73 0.67 1.89%
Adjusted Per Share Value based on latest NOSH - 237,030
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 14.52 13.31 11.84 12.78 12.83 10.84 11.18 4.45%
EPS 0.61 0.76 -0.21 1.27 0.76 0.59 1.41 -13.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5262 0.5262 0.5262 0.528 0.2846 0.3981 0.366 6.23%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.55 0.60 0.70 0.875 0.91 1.05 1.00 -
P/RPS 2.66 3.16 4.15 4.76 2.52 5.28 4.89 -9.64%
P/EPS 62.93 55.68 -239.24 47.77 42.33 96.33 38.61 8.47%
EY 1.59 1.80 -0.42 2.09 2.36 1.04 2.59 -7.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.93 1.15 1.14 1.44 1.49 -11.20%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 26/02/19 26/02/18 28/02/17 26/02/16 24/02/15 24/02/14 -
Price 0.54 0.66 0.66 0.84 0.90 1.04 1.27 -
P/RPS 2.61 3.48 3.91 4.57 2.50 5.23 6.20 -13.42%
P/EPS 61.79 61.25 -225.57 45.86 41.86 95.41 49.03 3.92%
EY 1.62 1.63 -0.44 2.18 2.39 1.05 2.04 -3.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.88 0.88 1.11 1.13 1.42 1.90 -14.92%

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