[EIG] YoY Quarter Result on 31-Mar-2021 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 261.95%
YoY- 2330.11%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 44,716 46,073 36,992 31,852 36,146 40,263 38,252 2.63%
PBT -1,605 2,368 1,140 697 -467 3,184 345 -
Tax -803 -3,209 357 742 384 -1,002 -367 13.92%
NP -2,408 -841 1,497 1,439 -83 2,182 -22 118.55%
-
NP to SH -2,033 -506 2,360 2,074 -93 1,535 -973 13.05%
-
Tax Rate - 135.52% -31.32% -106.46% - 31.47% 106.38% -
Total Cost 47,124 46,914 35,495 30,413 36,229 38,081 38,274 3.52%
-
Net Worth 161,291 161,291 166,035 173,151 175,523 175,523 173,151 -1.17%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 1,185 1,185 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 161,291 161,291 166,035 173,151 175,523 175,523 173,151 -1.17%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -5.39% -1.83% 4.05% 4.52% -0.23% 5.42% -0.06% -
ROE -1.26% -0.31% 1.42% 1.20% -0.05% 0.87% -0.56% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 18.85 19.42 15.60 13.43 15.24 16.97 16.13 2.62%
EPS -1.02 -0.35 0.63 0.61 -0.03 0.92 -0.01 116.00%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.70 0.73 0.74 0.74 0.73 -1.17%
Adjusted Per Share Value based on latest NOSH - 237,194
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 18.85 19.42 15.60 13.43 15.24 16.97 16.13 2.62%
EPS -1.02 -0.35 0.63 0.61 -0.03 0.92 -0.01 116.00%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.70 0.73 0.74 0.74 0.73 -1.17%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.315 0.295 0.365 0.415 0.51 0.655 0.60 -
P/RPS 1.67 1.52 2.34 3.09 3.35 3.86 3.72 -12.48%
P/EPS -36.75 -138.29 36.68 47.46 -1,300.74 101.21 -146.27 -20.54%
EY -2.72 -0.72 2.73 2.11 -0.08 0.99 -0.68 25.96%
DY 1.59 1.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.52 0.57 0.69 0.89 0.82 -9.17%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 31/05/23 30/05/22 27/05/21 30/06/20 28/05/19 25/05/18 -
Price 0.335 0.295 0.34 0.00 0.455 0.54 0.60 -
P/RPS 1.78 1.52 2.18 0.00 2.99 3.18 3.72 -11.55%
P/EPS -39.09 -138.29 34.17 0.00 -1,160.47 83.44 -146.27 -19.72%
EY -2.56 -0.72 2.93 0.00 -0.09 1.20 -0.68 24.70%
DY 1.49 1.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.43 0.49 0.00 0.61 0.73 0.82 -8.21%

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