[EIG] YoY TTM Result on 30-Jun-2010 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -639.18%
YoY- -155.52%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 136,420 131,879 133,666 172,049 174,096 176,339 135,097 0.16%
PBT 13,020 10,177 -41,445 -696 12,973 21,891 18,221 -5.44%
Tax -3,815 -3,846 316 -3,516 -4,239 -5,390 -4,295 -1.95%
NP 9,205 6,331 -41,129 -4,212 8,734 16,501 13,926 -6.66%
-
NP to SH 9,207 6,330 -40,136 -4,849 8,734 16,501 13,926 -6.65%
-
Tax Rate 29.30% 37.79% - - 32.68% 24.62% 23.57% -
Total Cost 127,215 125,548 174,795 176,261 165,362 159,838 121,171 0.81%
-
Net Worth 122,214 110,500 80,502 124,040 131,538 126,962 106,760 2.27%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 4,604 - - - 3,958 3,302 6,002 -4.31%
Div Payout % 50.01% - - - 45.32% 20.02% 43.10% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 122,214 110,500 80,502 124,040 131,538 126,962 106,760 2.27%
NOSH 185,174 184,166 131,971 131,958 131,538 132,252 121,318 7.29%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.75% 4.80% -30.77% -2.45% 5.02% 9.36% 10.31% -
ROE 7.53% 5.73% -49.86% -3.91% 6.64% 13.00% 13.04% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 73.67 71.61 101.28 130.38 132.35 133.34 111.36 -6.64%
EPS 4.97 3.44 -30.41 -3.67 6.64 12.48 11.48 -13.01%
DPS 2.49 0.00 0.00 0.00 3.00 2.50 5.00 -10.96%
NAPS 0.66 0.60 0.61 0.94 1.00 0.96 0.88 -4.67%
Adjusted Per Share Value based on latest NOSH - 131,958
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 40.35 39.01 39.53 50.89 51.49 52.16 39.96 0.16%
EPS 2.72 1.87 -11.87 -1.43 2.58 4.88 4.12 -6.68%
DPS 1.36 0.00 0.00 0.00 1.17 0.98 1.78 -4.38%
NAPS 0.3615 0.3268 0.2381 0.3669 0.389 0.3755 0.3158 2.27%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.65 0.41 0.45 0.69 0.57 0.69 0.87 -
P/RPS 0.88 0.57 0.44 0.53 0.43 0.52 0.78 2.02%
P/EPS 13.07 11.93 -1.48 -18.78 8.58 5.53 7.58 9.49%
EY 7.65 8.38 -67.58 -5.33 11.65 18.08 13.19 -8.67%
DY 3.83 0.00 0.00 0.00 5.26 3.62 5.75 -6.54%
P/NAPS 0.98 0.68 0.74 0.73 0.57 0.72 0.99 -0.16%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 26/08/11 25/08/10 26/08/09 19/08/08 21/08/07 -
Price 0.74 0.38 0.50 0.56 0.70 0.80 0.76 -
P/RPS 1.00 0.53 0.49 0.43 0.53 0.60 0.68 6.63%
P/EPS 14.88 11.06 -1.64 -15.24 10.54 6.41 6.62 14.43%
EY 6.72 9.05 -60.83 -6.56 9.49 15.60 15.10 -12.61%
DY 3.36 0.00 0.00 0.00 4.29 3.13 6.58 -10.58%
P/NAPS 1.12 0.63 0.82 0.60 0.70 0.83 0.86 4.49%

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