[EIG] YoY TTM Result on 31-Mar-2007 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 37.71%
YoY- 300.79%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 CAGR
Revenue 169,991 183,330 167,152 124,660 25,852 56,353 63,383 21.04%
PBT 3,805 14,823 21,175 18,101 4,792 11,615 14,718 -23.04%
Tax -3,957 -4,179 -5,402 -4,342 -1,359 -3,936 -4,421 -2.12%
NP -152 10,644 15,773 13,759 3,433 7,679 10,297 -
-
NP to SH -656 10,644 15,773 13,759 3,433 7,679 10,297 -
-
Tax Rate 103.99% 28.19% 25.51% 23.99% 28.36% 33.89% 30.04% -
Total Cost 170,143 172,686 151,379 110,901 22,419 48,674 53,086 25.29%
-
Net Worth 129,452 133,487 124,201 105,599 97,249 0 88,682 7.59%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 CAGR
Div - 3,958 3,302 6,002 - 1,799 7,191 -
Div Payout % - 37.19% 20.94% 43.63% - 23.43% 69.84% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 CAGR
Net Worth 129,452 133,487 124,201 105,599 97,249 0 88,682 7.59%
NOSH 132,094 132,165 132,128 119,999 120,061 119,935 119,841 1.90%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 CAGR
NP Margin -0.09% 5.81% 9.44% 11.04% 13.28% 13.63% 16.25% -
ROE -0.51% 7.97% 12.70% 13.03% 3.53% 0.00% 11.61% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 CAGR
RPS 128.69 138.71 126.51 103.88 21.53 46.99 52.89 18.78%
EPS -0.50 8.05 11.94 11.47 2.86 6.40 8.59 -
DPS 0.00 3.00 2.50 5.00 0.00 1.50 6.00 -
NAPS 0.98 1.01 0.94 0.88 0.81 0.00 0.74 5.58%
Adjusted Per Share Value based on latest NOSH - 119,999
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 CAGR
RPS 50.28 54.22 49.44 36.87 7.65 16.67 18.75 21.04%
EPS -0.19 3.15 4.67 4.07 1.02 2.27 3.05 -
DPS 0.00 1.17 0.98 1.78 0.00 0.53 2.13 -
NAPS 0.3829 0.3948 0.3673 0.3123 0.2876 0.00 0.2623 7.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/12/04 31/01/05 -
Price 0.81 0.70 0.72 0.80 0.85 1.05 1.09 -
P/RPS 0.63 0.50 0.57 0.77 3.95 2.23 2.06 -20.49%
P/EPS -163.10 8.69 6.03 6.98 29.73 16.40 12.69 -
EY -0.61 11.51 16.58 14.33 3.36 6.10 7.88 -
DY 0.00 4.29 3.47 6.25 0.00 1.43 5.50 -
P/NAPS 0.83 0.69 0.77 0.91 1.05 0.00 1.47 -10.47%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/12/04 31/01/05 CAGR
Date 27/05/10 27/05/09 16/05/08 25/05/07 - - - -
Price 0.52 0.59 0.75 0.75 0.00 0.00 0.00 -
P/RPS 0.40 0.43 0.59 0.72 0.00 0.00 0.00 -
P/EPS -104.71 7.33 6.28 6.54 0.00 0.00 0.00 -
EY -0.96 13.65 15.92 15.29 0.00 0.00 0.00 -
DY 0.00 5.08 3.33 6.67 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.80 0.85 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