[EIG] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 50.74%
YoY- 61.02%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
Revenue 173,908 182,617 164,018 82,306 48,474 48,474 75,718 17.44%
PBT 12,619 17,039 20,236 13,164 8,787 8,787 18,428 -7.06%
Tax -5,415 -3,879 -5,305 -3,173 -2,582 -2,582 -5,442 -0.09%
NP 7,204 13,160 14,931 9,991 6,205 6,205 12,986 -10.77%
-
NP to SH 7,443 13,160 14,931 9,991 6,205 6,205 12,986 -10.20%
-
Tax Rate 42.91% 22.77% 26.22% 24.10% 29.38% 29.38% 29.53% -
Total Cost 166,704 169,457 149,087 72,315 42,269 42,269 62,732 20.80%
-
Net Worth 151,206 130,412 121,545 103,292 91,226 0 86,353 11.44%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
Div 1,982 1,975 6,302 3,002 3,000 3,000 4,216 -13.58%
Div Payout % 26.64% 15.01% 42.21% 30.05% 48.35% 48.35% 32.47% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
Net Worth 151,206 130,412 121,545 103,292 91,226 0 86,353 11.44%
NOSH 151,206 131,729 132,114 120,107 120,034 119,950 119,935 4.58%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
NP Margin 4.14% 7.21% 9.10% 12.14% 12.80% 12.80% 17.15% -
ROE 4.92% 10.09% 12.28% 9.67% 6.80% 0.00% 15.04% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
RPS 115.01 138.63 124.15 68.53 40.38 40.41 63.13 12.30%
EPS 4.92 9.99 11.30 8.32 5.17 5.17 10.83 -14.15%
DPS 1.31 1.50 4.77 2.50 2.50 2.50 3.52 -17.40%
NAPS 1.00 0.99 0.92 0.86 0.76 0.00 0.72 6.56%
Adjusted Per Share Value based on latest NOSH - 120,107
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
RPS 51.44 54.01 48.51 24.34 14.34 14.34 22.39 17.45%
EPS 2.20 3.89 4.42 2.96 1.84 1.84 3.84 -10.21%
DPS 0.59 0.58 1.86 0.89 0.89 0.89 1.25 -13.51%
NAPS 0.4472 0.3857 0.3595 0.3055 0.2698 0.00 0.2554 11.44%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 31/10/05 30/12/05 29/10/04 -
Price 0.60 0.63 0.76 0.77 0.85 0.87 0.98 -
P/RPS 0.52 0.45 0.61 1.12 2.10 2.15 1.55 -19.04%
P/EPS 12.19 6.31 6.72 9.26 16.44 16.82 9.05 5.93%
EY 8.20 15.86 14.87 10.80 6.08 5.95 11.05 -5.60%
DY 2.19 2.38 6.28 3.25 2.94 2.87 3.59 -9.11%
P/NAPS 0.60 0.64 0.83 0.90 1.12 0.00 1.36 -14.63%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/10/05 31/12/05 31/10/04 CAGR
Date 25/02/10 13/02/09 20/02/08 09/02/07 - - 08/12/04 -
Price 0.63 0.82 0.75 0.80 0.00 0.00 1.04 -
P/RPS 0.55 0.59 0.60 1.17 0.00 0.00 1.65 -19.14%
P/EPS 12.80 8.21 6.64 9.62 0.00 0.00 9.61 5.70%
EY 7.81 12.18 15.07 10.40 0.00 0.00 10.41 -5.40%
DY 2.08 1.83 6.36 3.13 0.00 0.00 3.38 -8.96%
P/NAPS 0.63 0.83 0.82 0.93 0.00 0.00 1.44 -14.77%

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