[EIG] YoY TTM Result on 31-Dec-2021 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 23.91%
YoY- -2984.04%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 180,681 156,023 119,452 133,775 174,714 169,560 159,813 2.06%
PBT 5,040 -2,822 -6,815 1,369 12,153 10,460 8,905 -9.04%
Tax -5,090 -516 628 -819 -4,726 -2,817 -4,329 2.73%
NP -50 -3,338 -6,187 550 7,427 7,643 4,576 -
-
NP to SH 2,077 -483 -5,798 -188 7,916 8,518 3,207 -6.98%
-
Tax Rate 100.99% - - 59.82% 38.89% 26.93% 48.61% -
Total Cost 180,731 159,361 125,639 133,225 167,287 161,917 155,237 2.56%
-
Net Worth 163,663 161,291 166,035 173,151 177,895 177,895 177,895 -1.37%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 1,185 - 1,185 1,185 - 2,964 7,115 -25.81%
Div Payout % 57.10% - 0.00% 0.00% - 34.81% 221.88% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 163,663 161,291 166,035 173,151 177,895 177,895 177,895 -1.37%
NOSH 237,194 237,194 237,194 237,194 237,194 237,194 237,194 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -0.03% -2.14% -5.18% 0.41% 4.25% 4.51% 2.86% -
ROE 1.27% -0.30% -3.49% -0.11% 4.45% 4.79% 1.80% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 76.17 65.78 50.36 56.40 73.66 71.49 67.38 2.06%
EPS 0.88 -0.20 -2.44 -0.08 3.34 3.59 1.35 -6.88%
DPS 0.50 0.00 0.50 0.50 0.00 1.25 3.00 -25.80%
NAPS 0.69 0.68 0.70 0.73 0.75 0.75 0.75 -1.37%
Adjusted Per Share Value based on latest NOSH - 237,194
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 53.44 46.15 35.33 39.57 51.67 50.15 47.27 2.06%
EPS 0.61 -0.14 -1.71 -0.06 2.34 2.52 0.95 -7.11%
DPS 0.35 0.00 0.35 0.35 0.00 0.88 2.10 -25.80%
NAPS 0.4841 0.477 0.4911 0.5121 0.5262 0.5262 0.5262 -1.37%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.34 0.31 0.385 0.465 0.55 0.60 0.70 -
P/RPS 0.45 0.47 0.76 0.82 0.75 0.84 1.04 -13.02%
P/EPS 38.83 -152.24 -15.75 -586.68 16.48 16.71 51.77 -4.67%
EY 2.58 -0.66 -6.35 -0.17 6.07 5.99 1.93 4.95%
DY 1.47 0.00 1.30 1.08 0.00 2.08 4.29 -16.34%
P/NAPS 0.49 0.46 0.55 0.64 0.73 0.80 0.93 -10.12%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 28/02/22 26/02/21 24/02/20 26/02/19 26/02/18 -
Price 0.33 0.38 0.355 0.435 0.54 0.66 0.66 -
P/RPS 0.43 0.58 0.70 0.77 0.73 0.92 0.98 -12.82%
P/EPS 37.69 -186.61 -14.52 -548.83 16.18 18.38 48.81 -4.21%
EY 2.65 -0.54 -6.89 -0.18 6.18 5.44 2.05 4.36%
DY 1.52 0.00 1.41 1.15 0.00 1.89 4.55 -16.69%
P/NAPS 0.48 0.56 0.51 0.60 0.72 0.88 0.88 -9.60%

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