[EIG] YoY TTM Result on 30-Jun-2023 [#1]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 78.77%
YoY- 1.25%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 182,726 171,761 134,458 133,062 150,970 171,617 160,381 2.19%
PBT 657 584 -1,882 -1,638 3,526 12,605 6,735 -32.12%
Tax -3,374 -4,174 -288 -361 -2,388 -3,405 -3,361 0.06%
NP -2,717 -3,590 -2,170 -1,999 1,138 9,200 3,374 -
-
NP to SH -2,089 -711 -720 -3,136 2,487 11,130 1,832 -
-
Tax Rate 513.55% 714.73% - - 67.73% 27.01% 49.90% -
Total Cost 185,443 175,351 136,628 135,061 149,832 162,417 157,007 2.81%
-
Net Worth 158,919 163,663 166,035 168,407 173,151 177,895 175,523 -1.64%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 1,185 1,185 1,185 1,185 - 2,964 2,964 -14.15%
Div Payout % 0.00% 0.00% 0.00% 0.00% - 26.64% 161.84% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 158,919 163,663 166,035 168,407 173,151 177,895 175,523 -1.64%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -1.49% -2.09% -1.61% -1.50% 0.75% 5.36% 2.10% -
ROE -1.31% -0.43% -0.43% -1.86% 1.44% 6.26% 1.04% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 77.04 72.41 56.69 56.10 63.65 72.35 67.62 2.19%
EPS -0.88 -0.30 -0.30 -1.32 1.05 4.69 0.77 -
DPS 0.50 0.50 0.50 0.50 0.00 1.25 1.25 -14.15%
NAPS 0.67 0.69 0.70 0.71 0.73 0.75 0.74 -1.64%
Adjusted Per Share Value based on latest NOSH - 237,194
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 77.04 72.41 56.69 56.10 63.65 72.35 67.62 2.19%
EPS -0.88 -0.30 -0.30 -1.32 1.05 4.69 0.77 -
DPS 0.50 0.50 0.50 0.50 0.00 1.25 1.25 -14.15%
NAPS 0.67 0.69 0.70 0.71 0.73 0.75 0.74 -1.64%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.355 0.32 0.345 0.39 0.455 0.59 0.60 -
P/RPS 0.46 0.44 0.61 0.70 0.71 0.82 0.89 -10.40%
P/EPS -40.31 -106.75 -113.66 -29.50 43.39 12.57 77.68 -
EY -2.48 -0.94 -0.88 -3.39 2.30 7.95 1.29 -
DY 1.41 1.56 1.45 1.28 0.00 2.12 2.08 -6.26%
P/NAPS 0.53 0.46 0.49 0.55 0.62 0.79 0.81 -6.81%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 24/08/23 25/08/22 27/09/21 18/08/20 28/08/19 27/08/18 -
Price 0.30 0.32 0.335 0.41 0.42 0.67 0.61 -
P/RPS 0.39 0.44 0.59 0.73 0.66 0.93 0.90 -12.99%
P/EPS -34.06 -106.75 -110.36 -31.01 40.06 14.28 78.98 -
EY -2.94 -0.94 -0.91 -3.22 2.50 7.00 1.27 -
DY 1.67 1.56 1.49 1.22 0.00 1.87 2.05 -3.35%
P/NAPS 0.45 0.46 0.48 0.58 0.58 0.89 0.82 -9.50%

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