[EIG] YoY Quarter Result on 31-Mar-2006 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 59.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 31/01/04 CAGR
Revenue 46,201 45,488 42,354 28,901 0 24,303 19,365 18.32%
PBT 3,660 5,876 4,937 4,253 0 6,116 6,813 -11.33%
Tax -1,566 -1,266 -1,169 -363 0 -1,574 -1,506 0.75%
NP 2,094 4,610 3,768 3,890 0 4,542 5,307 -16.47%
-
NP to SH 2,094 4,610 3,768 3,890 0 4,542 5,307 -16.47%
-
Tax Rate 42.79% 21.55% 23.68% 8.54% - 25.74% 22.10% -
Total Cost 44,107 40,878 38,586 25,011 0 19,761 14,058 24.76%
-
Net Worth 133,487 124,201 105,599 97,249 0 88,682 64,778 15.01%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 31/01/04 CAGR
Div 1,982 - 2,999 3,001 - 5,392 2,417 -3.76%
Div Payout % 94.67% - 79.62% 77.16% - 118.73% 45.55% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 31/01/04 CAGR
Net Worth 133,487 124,201 105,599 97,249 0 88,682 64,778 15.01%
NOSH 132,165 132,128 119,999 120,061 119,935 119,841 96,684 6.23%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 31/01/04 CAGR
NP Margin 4.53% 10.13% 8.90% 13.46% 0.00% 18.69% 27.41% -
ROE 1.57% 3.71% 3.57% 4.00% 0.00% 5.12% 8.19% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 31/01/04 CAGR
RPS 34.96 34.43 35.30 24.07 0.00 20.28 20.03 11.38%
EPS 1.59 3.57 3.14 3.24 0.00 3.79 5.49 -21.32%
DPS 1.50 0.00 2.50 2.50 0.00 4.50 2.50 -9.41%
NAPS 1.01 0.94 0.88 0.81 0.00 0.74 0.67 8.26%
Adjusted Per Share Value based on latest NOSH - 120,061
31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 31/01/04 CAGR
RPS 13.66 13.45 12.53 8.55 0.00 7.19 5.73 18.30%
EPS 0.62 1.36 1.11 1.15 0.00 1.34 1.57 -16.45%
DPS 0.59 0.00 0.89 0.89 0.00 1.60 0.71 -3.51%
NAPS 0.3948 0.3673 0.3123 0.2876 0.00 0.2623 0.1916 15.01%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 31/01/04 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/12/04 31/01/05 - -
Price 0.70 0.72 0.80 0.85 1.05 1.09 0.00 -
P/RPS 2.00 2.09 2.27 3.53 0.00 5.37 0.00 -
P/EPS 44.18 20.64 25.48 26.23 0.00 28.76 0.00 -
EY 2.26 4.85 3.93 3.81 0.00 3.48 0.00 -
DY 2.14 0.00 3.13 2.94 0.00 4.13 0.00 -
P/NAPS 0.69 0.77 0.91 1.05 0.00 1.47 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 31/01/04 CAGR
Date 27/05/09 16/05/08 25/05/07 23/05/06 - 24/03/05 25/03/04 -
Price 0.59 0.75 0.75 0.86 0.00 1.02 1.18 -
P/RPS 1.69 2.18 2.12 3.57 0.00 5.03 5.89 -21.46%
P/EPS 37.24 21.50 23.89 26.54 0.00 26.91 21.50 11.21%
EY 2.69 4.65 4.19 3.77 0.00 3.72 4.65 -10.05%
DY 2.54 0.00 3.33 2.91 0.00 4.41 2.12 3.55%
P/NAPS 0.58 0.80 0.85 1.06 0.00 1.38 1.76 -19.33%

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