[EIG] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -15.53%
YoY- -43.44%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 131,740 130,518 153,998 173,908 182,617 164,018 82,306 8.14%
PBT 10,242 -6,944 -37,735 12,619 17,039 20,236 13,164 -4.09%
Tax -3,505 -2,266 17 -5,415 -3,879 -5,305 -3,173 1.67%
NP 6,737 -9,210 -37,718 7,204 13,160 14,931 9,991 -6.35%
-
NP to SH 6,743 -8,747 -38,070 7,443 13,160 14,931 9,991 -6.33%
-
Tax Rate 34.22% - - 42.91% 22.77% 26.22% 24.10% -
Total Cost 125,003 139,728 191,716 166,704 169,457 149,087 72,315 9.54%
-
Net Worth 114,257 82,066 95,005 151,206 130,412 121,545 103,292 1.69%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 1,982 1,975 6,302 3,002 -
Div Payout % - - - 26.64% 15.01% 42.21% 30.05% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 114,257 82,066 95,005 151,206 130,412 121,545 103,292 1.69%
NOSH 184,285 132,365 131,951 151,206 131,729 132,114 120,107 7.38%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.11% -7.06% -24.49% 4.14% 7.21% 9.10% 12.14% -
ROE 5.90% -10.66% -40.07% 4.92% 10.09% 12.28% 9.67% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 71.49 98.60 116.71 115.01 138.63 124.15 68.53 0.70%
EPS 3.66 -6.61 -28.85 4.92 9.99 11.30 8.32 -12.78%
DPS 0.00 0.00 0.00 1.31 1.50 4.77 2.50 -
NAPS 0.62 0.62 0.72 1.00 0.99 0.92 0.86 -5.30%
Adjusted Per Share Value based on latest NOSH - 151,206
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 55.54 55.03 64.92 73.32 76.99 69.15 34.70 8.14%
EPS 2.84 -3.69 -16.05 3.14 5.55 6.29 4.21 -6.34%
DPS 0.00 0.00 0.00 0.84 0.83 2.66 1.27 -
NAPS 0.4817 0.346 0.4005 0.6375 0.5498 0.5124 0.4355 1.69%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.50 0.41 0.60 0.60 0.63 0.76 0.77 -
P/RPS 0.70 0.42 0.51 0.52 0.45 0.61 1.12 -7.52%
P/EPS 13.66 -6.20 -2.08 12.19 6.31 6.72 9.26 6.68%
EY 7.32 -16.12 -48.09 8.20 15.86 14.87 10.80 -6.27%
DY 0.00 0.00 0.00 2.19 2.38 6.28 3.25 -
P/NAPS 0.81 0.66 0.83 0.60 0.64 0.83 0.90 -1.73%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 25/02/10 13/02/09 20/02/08 09/02/07 -
Price 0.50 0.38 0.48 0.63 0.82 0.75 0.80 -
P/RPS 0.70 0.39 0.41 0.55 0.59 0.60 1.17 -8.19%
P/EPS 13.66 -5.75 -1.66 12.80 8.21 6.64 9.62 6.01%
EY 7.32 -17.39 -60.11 7.81 12.18 15.07 10.40 -5.68%
DY 0.00 0.00 0.00 2.08 1.83 6.36 3.13 -
P/NAPS 0.81 0.61 0.67 0.63 0.83 0.82 0.93 -2.27%

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