[EIG] YoY TTM Result on 31-Jul-2005 [#2]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -29.18%
YoY- -62.63%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 31/07/05 31/07/04 CAGR
Revenue 145,440 53,613 41,876 41,876 69,135 26.46%
PBT 16,793 8,626 6,225 6,225 16,107 1.32%
Tax -4,246 -1,998 -1,930 -1,930 -4,614 -2.59%
NP 12,547 6,628 4,295 4,295 11,493 2.80%
-
NP to SH 12,547 6,628 4,295 4,295 11,493 2.80%
-
Tax Rate 25.28% 23.16% 31.00% 31.00% 28.65% -
Total Cost 132,893 46,985 37,581 37,581 57,642 30.17%
-
Net Worth 116,174 100,865 0 88,800 83,875 10.83%
Dividend
30/09/07 30/09/06 30/09/05 31/07/05 31/07/04 CAGR
Div 6,002 - 3,000 3,000 2,417 33.26%
Div Payout % 47.84% - 69.85% 69.85% 21.03% -
Equity
30/09/07 30/09/06 30/09/05 31/07/05 31/07/04 CAGR
Net Worth 116,174 100,865 0 88,800 83,875 10.83%
NOSH 132,016 120,078 120,000 120,000 119,822 3.10%
Ratio Analysis
30/09/07 30/09/06 30/09/05 31/07/05 31/07/04 CAGR
NP Margin 8.63% 12.36% 10.26% 10.26% 16.62% -
ROE 10.80% 6.57% 0.00% 4.84% 13.70% -
Per Share
30/09/07 30/09/06 30/09/05 31/07/05 31/07/04 CAGR
RPS 110.17 44.65 34.90 34.90 57.70 22.65%
EPS 9.50 5.52 3.58 3.58 9.59 -0.29%
DPS 4.55 0.00 2.50 2.50 2.02 29.22%
NAPS 0.88 0.84 0.00 0.74 0.70 7.49%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/07 30/09/06 30/09/05 31/07/05 31/07/04 CAGR
RPS 61.32 22.60 17.65 17.65 29.15 26.46%
EPS 5.29 2.79 1.81 1.81 4.85 2.77%
DPS 2.53 0.00 1.26 1.26 1.02 33.21%
NAPS 0.4898 0.4252 0.00 0.3744 0.3536 10.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 31/07/05 31/07/04 CAGR
Date 28/09/07 29/09/06 30/09/05 29/07/05 30/07/04 -
Price 0.84 0.75 0.79 0.87 1.17 -
P/RPS 0.76 1.68 2.26 2.49 2.03 -26.67%
P/EPS 8.84 13.59 22.07 24.31 12.20 -9.67%
EY 11.31 7.36 4.53 4.11 8.20 10.68%
DY 5.41 0.00 3.16 2.87 1.72 43.59%
P/NAPS 0.95 0.89 0.00 1.18 1.67 -16.31%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 31/07/05 31/07/04 CAGR
Date 21/11/07 21/11/06 - - - -
Price 0.75 0.80 0.00 0.00 0.00 -
P/RPS 0.68 1.79 0.00 0.00 0.00 -
P/EPS 7.89 14.49 0.00 0.00 0.00 -
EY 12.67 6.90 0.00 0.00 0.00 -
DY 6.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 0.00 0.00 0.00 -

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