[EIG] YoY TTM Result on 30-Sep-2021 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -142.98%
YoY- -680.79%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 180,488 177,916 153,186 118,176 144,158 170,629 164,611 1.54%
PBT -5,807 2,702 2,936 -9,034 3,773 11,123 9,065 -
Tax -3,079 -4,970 -1,530 1,280 -2,127 -3,531 -3,394 -1.60%
NP -8,886 -2,268 1,406 -7,754 1,646 7,592 5,671 -
-
NP to SH -10,581 -109 3,767 -7,620 1,312 8,399 5,268 -
-
Tax Rate - 183.94% 52.11% - 56.37% 31.75% 37.44% -
Total Cost 189,374 180,184 151,780 125,930 142,512 163,037 158,940 2.96%
-
Net Worth 216,386 163,663 166,035 163,663 173,151 180,267 180,267 3.08%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 1,185 1,185 - 1,185 1,185 - 2,964 -14.15%
Div Payout % 0.00% 0.00% - 0.00% 90.39% - 56.28% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 216,386 163,663 166,035 163,663 173,151 180,267 180,267 3.08%
NOSH 338,103 237,194 237,194 237,194 237,194 237,194 237,194 6.08%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -4.92% -1.27% 0.92% -6.56% 1.14% 4.45% 3.45% -
ROE -4.89% -0.07% 2.27% -4.66% 0.76% 4.66% 2.92% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 53.38 75.01 64.58 49.82 60.78 71.94 69.40 -4.27%
EPS -3.13 -0.05 1.59 -3.21 0.55 3.54 2.22 -
DPS 0.35 0.50 0.00 0.50 0.50 0.00 1.25 -19.10%
NAPS 0.64 0.69 0.70 0.69 0.73 0.76 0.76 -2.82%
Adjusted Per Share Value based on latest NOSH - 237,194
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 53.38 52.62 45.31 34.95 42.64 50.47 48.69 1.54%
EPS -3.13 -0.03 1.11 -2.25 0.39 2.48 1.56 -
DPS 0.35 0.35 0.00 0.35 0.35 0.00 0.88 -14.23%
NAPS 0.64 0.4841 0.4911 0.4841 0.5121 0.5332 0.5332 3.08%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.325 0.305 0.33 0.38 0.45 0.565 0.60 -
P/RPS 0.61 0.41 0.51 0.76 0.74 0.79 0.86 -5.55%
P/EPS -10.38 -663.71 20.78 -11.83 81.35 15.96 27.02 -
EY -9.63 -0.15 4.81 -8.45 1.23 6.27 3.70 -
DY 1.08 1.64 0.00 1.32 1.11 0.00 2.08 -10.33%
P/NAPS 0.51 0.44 0.47 0.55 0.62 0.74 0.79 -7.02%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 29/11/23 25/11/22 25/11/21 26/11/20 28/11/19 26/11/18 -
Price 0.265 0.32 0.29 0.38 0.475 0.555 0.595 -
P/RPS 0.50 0.43 0.45 0.76 0.78 0.77 0.86 -8.63%
P/EPS -8.47 -696.35 18.26 -11.83 85.87 15.67 26.79 -
EY -11.81 -0.14 5.48 -8.45 1.16 6.38 3.73 -
DY 1.32 1.56 0.00 1.32 1.05 0.00 2.10 -7.44%
P/NAPS 0.41 0.46 0.41 0.55 0.65 0.73 0.78 -10.15%

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