[EIG] YoY Quarter Result on 31-Mar-2012 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 68.24%
YoY- 124.58%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 41,165 33,664 33,872 31,198 29,376 42,284 46,201 -1.90%
PBT 7,092 4,348 3,533 2,754 -9,421 -5,154 3,660 11.65%
Tax -2,122 -2,166 -953 -688 728 -108 -1,566 5.19%
NP 4,970 2,182 2,580 2,066 -8,693 -5,262 2,094 15.48%
-
NP to SH 4,970 2,182 2,581 2,071 -8,427 -6,005 2,094 15.48%
-
Tax Rate 29.92% 49.82% 26.97% 24.98% - - 42.79% -
Total Cost 36,195 31,482 31,292 29,132 38,069 47,546 44,107 -3.23%
-
Net Worth 139,085 127,591 117,862 107,120 83,213 129,452 133,487 0.68%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 3,708 2,773 4,604 - - - 1,982 10.99%
Div Payout % 74.63% 127.12% 178.38% - - - 94.67% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 139,085 127,591 117,862 107,120 83,213 129,452 133,487 0.68%
NOSH 185,447 184,915 184,160 178,534 132,084 132,094 132,165 5.80%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.07% 6.48% 7.62% 6.62% -29.59% -12.44% 4.53% -
ROE 3.57% 1.71% 2.19% 1.93% -10.13% -4.64% 1.57% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 22.20 18.21 18.39 17.47 22.24 32.01 34.96 -7.28%
EPS 2.68 1.18 1.40 1.16 -6.38 -4.55 1.59 9.08%
DPS 2.00 1.50 2.50 0.00 0.00 0.00 1.50 4.90%
NAPS 0.75 0.69 0.64 0.60 0.63 0.98 1.01 -4.83%
Adjusted Per Share Value based on latest NOSH - 178,534
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 12.18 9.96 10.02 9.23 8.69 12.51 13.66 -1.89%
EPS 1.47 0.65 0.76 0.61 -2.49 -1.78 0.62 15.46%
DPS 1.10 0.82 1.36 0.00 0.00 0.00 0.59 10.93%
NAPS 0.4114 0.3774 0.3486 0.3168 0.2461 0.3829 0.3948 0.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.00 1.21 0.50 0.38 0.48 0.81 0.70 -
P/RPS 4.50 6.65 2.72 2.17 2.16 2.53 2.00 14.46%
P/EPS 37.31 102.54 35.68 32.76 -7.52 -17.82 44.18 -2.77%
EY 2.68 0.98 2.80 3.05 -13.29 -5.61 2.26 2.88%
DY 2.00 1.24 5.00 0.00 0.00 0.00 2.14 -1.12%
P/NAPS 1.33 1.75 0.78 0.63 0.76 0.83 0.69 11.55%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 29/05/14 22/05/13 22/05/12 30/05/11 27/05/10 27/05/09 -
Price 0.975 1.24 0.50 0.44 0.50 0.52 0.59 -
P/RPS 4.39 6.81 2.72 2.52 2.25 1.62 1.69 17.23%
P/EPS 36.38 105.08 35.68 37.93 -7.84 -11.44 37.24 -0.38%
EY 2.75 0.95 2.80 2.64 -12.76 -8.74 2.69 0.36%
DY 2.05 1.21 5.00 0.00 0.00 0.00 2.54 -3.50%
P/NAPS 1.30 1.80 0.78 0.73 0.79 0.53 0.58 14.39%

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