[EIG] YoY Quarter Result on 31-Jan-2003 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
31/12/04 31/01/05 31/01/04 31/01/03 CAGR
Revenue 0 24,303 19,365 19,844 -
PBT 0 6,116 6,813 6,923 -
Tax 0 -1,574 -1,506 -2,281 -
NP 0 4,542 5,307 4,642 -
-
NP to SH 0 4,542 5,307 4,642 -
-
Tax Rate - 25.74% 22.10% 32.95% -
Total Cost 0 19,761 14,058 15,202 -
-
Net Worth 0 88,682 64,778 3,697,159 -
Dividend
31/12/04 31/01/05 31/01/04 31/01/03 CAGR
Div - 5,392 2,417 - -
Div Payout % - 118.73% 45.55% - -
Equity
31/12/04 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 0 88,682 64,778 3,697,159 -
NOSH 119,935 119,841 96,684 96,708 11.87%
Ratio Analysis
31/12/04 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 0.00% 18.69% 27.41% 23.39% -
ROE 0.00% 5.12% 8.19% 0.13% -
Per Share
31/12/04 31/01/05 31/01/04 31/01/03 CAGR
RPS 0.00 20.28 20.03 20.52 -
EPS 0.00 3.79 5.49 4.80 -
DPS 0.00 4.50 2.50 0.00 -
NAPS 0.00 0.74 0.67 38.23 -
Adjusted Per Share Value based on latest NOSH - 96,708
31/12/04 31/01/05 31/01/04 31/01/03 CAGR
RPS 0.00 10.25 8.16 8.37 -
EPS 0.00 1.91 2.24 1.96 -
DPS 0.00 2.27 1.02 0.00 -
NAPS 0.00 0.3739 0.2731 15.5871 -
Price Multiplier on Financial Quarter End Date
31/12/04 31/01/05 31/01/04 31/01/03 CAGR
Date 31/12/04 31/01/05 - - -
Price 1.05 1.09 0.00 0.00 -
P/RPS 0.00 5.37 0.00 0.00 -
P/EPS 0.00 28.76 0.00 0.00 -
EY 0.00 3.48 0.00 0.00 -
DY 0.00 4.13 0.00 0.00 -
P/NAPS 0.00 1.47 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 31/01/05 31/01/04 31/01/03 CAGR
Date - 24/03/05 25/03/04 - -
Price 0.00 1.02 1.18 0.00 -
P/RPS 0.00 5.03 5.89 0.00 -
P/EPS 0.00 26.91 21.50 0.00 -
EY 0.00 3.72 4.65 0.00 -
DY 0.00 4.41 2.12 0.00 -
P/NAPS 0.00 1.38 1.76 0.00 -

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