[EIG] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -108.81%
YoY- -106.16%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 134,414 132,340 141,090 169,991 183,330 167,152 124,660 1.26%
PBT 11,021 5,231 -42,002 3,805 14,823 21,175 18,101 -7.92%
Tax -3,770 -3,682 853 -3,957 -4,179 -5,402 -4,342 -2.32%
NP 7,251 1,549 -41,149 -152 10,644 15,773 13,759 -10.11%
-
NP to SH 7,253 1,751 -40,492 -656 10,644 15,773 13,759 -10.11%
-
Tax Rate 34.21% 70.39% - 103.99% 28.19% 25.51% 23.99% -
Total Cost 127,163 130,791 182,239 170,143 172,686 151,379 110,901 2.30%
-
Net Worth 117,862 107,120 83,213 129,452 133,487 124,201 105,599 1.84%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 4,604 - - - 3,958 3,302 6,002 -4.31%
Div Payout % 63.48% - - - 37.19% 20.94% 43.63% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 117,862 107,120 83,213 129,452 133,487 124,201 105,599 1.84%
NOSH 184,160 178,534 132,084 132,094 132,165 132,128 119,999 7.39%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.39% 1.17% -29.17% -0.09% 5.81% 9.44% 11.04% -
ROE 6.15% 1.63% -48.66% -0.51% 7.97% 12.70% 13.03% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 72.99 74.13 106.82 128.69 138.71 126.51 103.88 -5.70%
EPS 3.94 0.98 -30.66 -0.50 8.05 11.94 11.47 -16.29%
DPS 2.50 0.00 0.00 0.00 3.00 2.50 5.00 -10.90%
NAPS 0.64 0.60 0.63 0.98 1.01 0.94 0.88 -5.16%
Adjusted Per Share Value based on latest NOSH - 132,094
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 39.76 39.14 41.73 50.28 54.22 49.44 36.87 1.26%
EPS 2.15 0.52 -11.98 -0.19 3.15 4.67 4.07 -10.08%
DPS 1.36 0.00 0.00 0.00 1.17 0.98 1.78 -4.38%
NAPS 0.3486 0.3168 0.2461 0.3829 0.3948 0.3673 0.3123 1.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.50 0.38 0.48 0.81 0.70 0.72 0.80 -
P/RPS 0.69 0.51 0.45 0.63 0.50 0.57 0.77 -1.81%
P/EPS 12.70 38.75 -1.57 -163.10 8.69 6.03 6.98 10.48%
EY 7.88 2.58 -63.87 -0.61 11.51 16.58 14.33 -9.47%
DY 5.00 0.00 0.00 0.00 4.29 3.47 6.25 -3.64%
P/NAPS 0.78 0.63 0.76 0.83 0.69 0.77 0.91 -2.53%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 22/05/12 30/05/11 27/05/10 27/05/09 16/05/08 25/05/07 -
Price 0.50 0.44 0.50 0.52 0.59 0.75 0.75 -
P/RPS 0.69 0.59 0.47 0.40 0.43 0.59 0.72 -0.70%
P/EPS 12.70 44.86 -1.63 -104.71 7.33 6.28 6.54 11.68%
EY 7.88 2.23 -61.31 -0.96 13.65 15.92 15.29 -10.45%
DY 5.00 0.00 0.00 0.00 5.08 3.33 6.67 -4.68%
P/NAPS 0.78 0.73 0.79 0.53 0.58 0.80 0.85 -1.42%

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