[EIG] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 1.21%
YoY- 154.4%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/04/05 CAGR
Revenue 172,049 174,096 176,339 135,097 53,285 43,557 43,557 30.43%
PBT -696 12,973 21,891 18,221 7,524 8,346 8,346 -
Tax -3,516 -4,239 -5,390 -4,295 -2,050 -2,281 -2,281 8.73%
NP -4,212 8,734 16,501 13,926 5,474 6,065 6,065 -
-
NP to SH -4,849 8,734 16,501 13,926 5,474 6,065 6,065 -
-
Tax Rate - 32.68% 24.62% 23.57% 27.25% 27.33% 27.33% -
Total Cost 176,261 165,362 159,838 121,171 47,811 37,492 37,492 34.90%
-
Net Worth 124,040 131,538 126,962 106,760 99,648 0 91,140 6.14%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/04/05 CAGR
Div - 3,958 3,302 6,002 - 5,392 5,392 -
Div Payout % - 45.32% 20.02% 43.10% - 88.92% 88.92% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/04/05 CAGR
Net Worth 124,040 131,538 126,962 106,760 99,648 0 91,140 6.14%
NOSH 131,958 131,538 132,252 121,318 120,058 119,921 119,921 1.86%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/04/05 CAGR
NP Margin -2.45% 5.02% 9.36% 10.31% 10.27% 13.92% 13.92% -
ROE -3.91% 6.64% 13.00% 13.04% 5.49% 0.00% 6.65% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/04/05 CAGR
RPS 130.38 132.35 133.34 111.36 44.38 36.32 36.32 28.04%
EPS -3.67 6.64 12.48 11.48 4.56 5.06 5.06 -
DPS 0.00 3.00 2.50 5.00 0.00 4.50 4.50 -
NAPS 0.94 1.00 0.96 0.88 0.83 0.00 0.76 4.19%
Adjusted Per Share Value based on latest NOSH - 121,318
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/04/05 CAGR
RPS 50.89 51.49 52.16 39.96 15.76 12.88 12.88 30.44%
EPS -1.43 2.58 4.88 4.12 1.62 1.79 1.79 -
DPS 0.00 1.17 0.98 1.78 0.00 1.60 1.60 -
NAPS 0.3669 0.389 0.3755 0.3158 0.2947 0.00 0.2696 6.14%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/04/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 29/04/05 -
Price 0.69 0.57 0.69 0.87 0.83 0.88 1.03 -
P/RPS 0.53 0.43 0.52 0.78 1.87 2.42 2.84 -27.72%
P/EPS -18.78 8.58 5.53 7.58 18.20 17.40 20.37 -
EY -5.33 11.65 18.08 13.19 5.49 5.75 4.91 -
DY 0.00 5.26 3.62 5.75 0.00 5.11 4.37 -
P/NAPS 0.73 0.57 0.72 0.99 1.00 0.00 1.36 -11.33%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/04/05 CAGR
Date 25/08/10 26/08/09 19/08/08 21/08/07 21/08/06 - - -
Price 0.56 0.70 0.80 0.76 0.83 0.00 0.00 -
P/RPS 0.43 0.53 0.60 0.68 1.87 0.00 0.00 -
P/EPS -15.24 10.54 6.41 6.62 18.20 0.00 0.00 -
EY -6.56 9.49 15.60 15.10 5.49 0.00 0.00 -
DY 0.00 4.29 3.13 6.58 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.83 0.86 1.00 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