[EIG] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -32.93%
YoY- -54.58%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 31,198 29,376 42,284 46,201 45,488 42,354 28,901 1.28%
PBT 2,754 -9,421 -5,154 3,660 5,876 4,937 4,253 -6.98%
Tax -688 728 -108 -1,566 -1,266 -1,169 -363 11.23%
NP 2,066 -8,693 -5,262 2,094 4,610 3,768 3,890 -10.00%
-
NP to SH 2,071 -8,427 -6,005 2,094 4,610 3,768 3,890 -9.96%
-
Tax Rate 24.98% - - 42.79% 21.55% 23.68% 8.54% -
Total Cost 29,132 38,069 47,546 44,107 40,878 38,586 25,011 2.57%
-
Net Worth 107,120 83,213 129,452 133,487 124,201 105,599 97,249 1.62%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 1,982 - 2,999 3,001 -
Div Payout % - - - 94.67% - 79.62% 77.16% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 107,120 83,213 129,452 133,487 124,201 105,599 97,249 1.62%
NOSH 178,534 132,084 132,094 132,165 132,128 119,999 120,061 6.83%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.62% -29.59% -12.44% 4.53% 10.13% 8.90% 13.46% -
ROE 1.93% -10.13% -4.64% 1.57% 3.71% 3.57% 4.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 17.47 22.24 32.01 34.96 34.43 35.30 24.07 -5.19%
EPS 1.16 -6.38 -4.55 1.59 3.57 3.14 3.24 -15.72%
DPS 0.00 0.00 0.00 1.50 0.00 2.50 2.50 -
NAPS 0.60 0.63 0.98 1.01 0.94 0.88 0.81 -4.87%
Adjusted Per Share Value based on latest NOSH - 132,165
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 13.15 12.38 17.83 19.48 19.18 17.86 12.18 1.28%
EPS 0.87 -3.55 -2.53 0.88 1.94 1.59 1.64 -10.01%
DPS 0.00 0.00 0.00 0.84 0.00 1.26 1.27 -
NAPS 0.4516 0.3508 0.5458 0.5628 0.5236 0.4452 0.41 1.62%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.38 0.48 0.81 0.70 0.72 0.80 0.85 -
P/RPS 2.17 2.16 2.53 2.00 2.09 2.27 3.53 -7.78%
P/EPS 32.76 -7.52 -17.82 44.18 20.64 25.48 26.23 3.77%
EY 3.05 -13.29 -5.61 2.26 4.85 3.93 3.81 -3.63%
DY 0.00 0.00 0.00 2.14 0.00 3.13 2.94 -
P/NAPS 0.63 0.76 0.83 0.69 0.77 0.91 1.05 -8.15%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 30/05/11 27/05/10 27/05/09 16/05/08 25/05/07 23/05/06 -
Price 0.44 0.50 0.52 0.59 0.75 0.75 0.86 -
P/RPS 2.52 2.25 1.62 1.69 2.18 2.12 3.57 -5.63%
P/EPS 37.93 -7.84 -11.44 37.24 21.50 23.89 26.54 6.12%
EY 2.64 -12.76 -8.74 2.69 4.65 4.19 3.77 -5.76%
DY 0.00 0.00 0.00 2.54 0.00 3.33 2.91 -
P/NAPS 0.73 0.79 0.53 0.58 0.80 0.85 1.06 -6.02%

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