[EIG] YoY TTM Result on 30-Apr-2005 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -26.68%
YoY- -49.11%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 CAGR
Revenue 135,097 53,285 43,557 43,557 65,898 25.44%
PBT 18,221 7,524 8,346 8,346 16,372 3.43%
Tax -4,295 -2,050 -2,281 -2,281 -4,454 -1.14%
NP 13,926 5,474 6,065 6,065 11,918 5.03%
-
NP to SH 13,926 5,474 6,065 6,065 11,918 5.03%
-
Tax Rate 23.57% 27.25% 27.33% 27.33% 27.20% -
Total Cost 121,171 47,811 37,492 37,492 53,980 29.08%
-
Net Worth 106,760 99,648 0 91,140 76,737 10.98%
Dividend
30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 CAGR
Div 6,002 - 5,392 5,392 2,417 33.26%
Div Payout % 43.10% - 88.92% 88.92% 20.28% -
Equity
30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 CAGR
Net Worth 106,760 99,648 0 91,140 76,737 10.98%
NOSH 121,318 120,058 119,921 119,921 111,213 2.78%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 CAGR
NP Margin 10.31% 10.27% 13.92% 13.92% 18.09% -
ROE 13.04% 5.49% 0.00% 6.65% 15.53% -
Per Share
30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 CAGR
RPS 111.36 44.38 36.32 36.32 59.25 22.04%
EPS 11.48 4.56 5.06 5.06 10.72 2.18%
DPS 5.00 0.00 4.50 4.50 2.17 30.15%
NAPS 0.88 0.83 0.00 0.76 0.69 7.98%
Adjusted Per Share Value based on latest NOSH - 119,921
30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 CAGR
RPS 56.96 22.46 18.36 18.36 27.78 25.44%
EPS 5.87 2.31 2.56 2.56 5.02 5.06%
DPS 2.53 0.00 2.27 2.27 1.02 33.21%
NAPS 0.4501 0.4201 0.00 0.3842 0.3235 10.99%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 CAGR
Date 29/06/07 30/06/06 30/06/05 29/04/05 30/04/04 -
Price 0.87 0.83 0.88 1.03 1.28 -
P/RPS 0.78 1.87 2.42 2.84 2.16 -27.50%
P/EPS 7.58 18.20 17.40 20.37 11.94 -13.36%
EY 13.19 5.49 5.75 4.91 8.37 15.44%
DY 5.75 0.00 5.11 4.37 1.70 46.92%
P/NAPS 0.99 1.00 0.00 1.36 1.86 -18.05%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 CAGR
Date 21/08/07 21/08/06 - - - -
Price 0.76 0.83 0.00 0.00 0.00 -
P/RPS 0.68 1.87 0.00 0.00 0.00 -
P/EPS 6.62 18.20 0.00 0.00 0.00 -
EY 15.10 5.49 0.00 0.00 0.00 -
DY 6.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 0.00 0.00 0.00 -

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