[EIG] YoY Quarter Result on 31-Mar-2015 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 147.26%
YoY- 127.77%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 38,252 38,787 38,872 41,165 33,664 33,872 31,198 3.45%
PBT 345 4,958 6,125 7,092 4,348 3,533 2,754 -29.25%
Tax -367 -1,741 -1,421 -2,122 -2,166 -953 -688 -9.93%
NP -22 3,217 4,704 4,970 2,182 2,580 2,066 -
-
NP to SH -973 2,628 2,547 4,970 2,182 2,581 2,071 -
-
Tax Rate 106.38% 35.11% 23.20% 29.92% 49.82% 26.97% 24.98% -
Total Cost 38,274 35,570 34,168 36,195 31,482 31,292 29,132 4.65%
-
Net Worth 173,151 180,265 77,883 139,085 127,591 117,862 107,120 8.32%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 4,150 2,104 3,708 2,773 4,604 - -
Div Payout % - 157.95% 82.64% 74.63% 127.12% 178.38% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 173,151 180,265 77,883 139,085 127,591 117,862 107,120 8.32%
NOSH 237,194 237,194 105,247 185,447 184,915 184,160 178,534 4.84%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -0.06% 8.29% 12.10% 12.07% 6.48% 7.62% 6.62% -
ROE -0.56% 1.46% 3.27% 3.57% 1.71% 2.19% 1.93% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 16.13 16.35 36.93 22.20 18.21 18.39 17.47 -1.32%
EPS -0.01 1.36 2.42 2.68 1.18 1.40 1.16 -
DPS 0.00 1.75 2.00 2.00 1.50 2.50 0.00 -
NAPS 0.73 0.76 0.74 0.75 0.69 0.64 0.60 3.32%
Adjusted Per Share Value based on latest NOSH - 185,447
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.31 11.47 11.50 12.18 9.96 10.02 9.23 3.44%
EPS -0.29 0.78 0.75 1.47 0.65 0.76 0.61 -
DPS 0.00 1.23 0.62 1.10 0.82 1.36 0.00 -
NAPS 0.5121 0.5332 0.2304 0.4114 0.3774 0.3486 0.3168 8.32%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.60 0.92 0.82 1.00 1.21 0.50 0.38 -
P/RPS 3.72 5.63 2.22 4.50 6.65 2.72 2.17 9.39%
P/EPS -146.27 83.04 33.88 37.31 102.54 35.68 32.76 -
EY -0.68 1.20 2.95 2.68 0.98 2.80 3.05 -
DY 0.00 1.90 2.44 2.00 1.24 5.00 0.00 -
P/NAPS 0.82 1.21 1.11 1.33 1.75 0.78 0.63 4.48%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 30/05/17 30/05/16 26/05/15 29/05/14 22/05/13 22/05/12 -
Price 0.60 0.91 0.825 0.975 1.24 0.50 0.44 -
P/RPS 3.72 5.56 2.23 4.39 6.81 2.72 2.52 6.70%
P/EPS -146.27 82.13 34.09 36.38 105.08 35.68 37.93 -
EY -0.68 1.22 2.93 2.75 0.95 2.80 2.64 -
DY 0.00 1.92 2.42 2.05 1.21 5.00 0.00 -
P/NAPS 0.82 1.20 1.11 1.30 1.80 0.78 0.73 1.95%

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