[EIG] YoY TTM Result on 31-Mar-2011 [#4]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -6.36%
YoY- -6072.56%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 142,984 134,414 132,340 141,090 169,991 183,330 167,152 -2.56%
PBT 20,383 11,021 5,231 -42,002 3,805 14,823 21,175 -0.63%
Tax -4,898 -3,770 -3,682 853 -3,957 -4,179 -5,402 -1.61%
NP 15,485 7,251 1,549 -41,149 -152 10,644 15,773 -0.30%
-
NP to SH 15,485 7,253 1,751 -40,492 -656 10,644 15,773 -0.30%
-
Tax Rate 24.03% 34.21% 70.39% - 103.99% 28.19% 25.51% -
Total Cost 127,499 127,163 130,791 182,239 170,143 172,686 151,379 -2.81%
-
Net Worth 127,591 117,862 107,120 83,213 129,452 133,487 124,201 0.44%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 5,541 4,604 - - - 3,958 3,302 9.00%
Div Payout % 35.79% 63.48% - - - 37.19% 20.94% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 127,591 117,862 107,120 83,213 129,452 133,487 124,201 0.44%
NOSH 184,915 184,160 178,534 132,084 132,094 132,165 132,128 5.75%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 10.83% 5.39% 1.17% -29.17% -0.09% 5.81% 9.44% -
ROE 12.14% 6.15% 1.63% -48.66% -0.51% 7.97% 12.70% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 77.32 72.99 74.13 106.82 128.69 138.71 126.51 -7.87%
EPS 8.37 3.94 0.98 -30.66 -0.50 8.05 11.94 -5.74%
DPS 3.00 2.50 0.00 0.00 0.00 3.00 2.50 3.08%
NAPS 0.69 0.64 0.60 0.63 0.98 1.01 0.94 -5.02%
Adjusted Per Share Value based on latest NOSH - 132,084
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 42.29 39.76 39.14 41.73 50.28 54.22 49.44 -2.56%
EPS 4.58 2.15 0.52 -11.98 -0.19 3.15 4.67 -0.32%
DPS 1.64 1.36 0.00 0.00 0.00 1.17 0.98 8.95%
NAPS 0.3774 0.3486 0.3168 0.2461 0.3829 0.3948 0.3673 0.45%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.21 0.50 0.38 0.48 0.81 0.70 0.72 -
P/RPS 1.56 0.69 0.51 0.45 0.63 0.50 0.57 18.26%
P/EPS 14.45 12.70 38.75 -1.57 -163.10 8.69 6.03 15.67%
EY 6.92 7.88 2.58 -63.87 -0.61 11.51 16.58 -13.54%
DY 2.48 5.00 0.00 0.00 0.00 4.29 3.47 -5.44%
P/NAPS 1.75 0.78 0.63 0.76 0.83 0.69 0.77 14.65%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 22/05/13 22/05/12 30/05/11 27/05/10 27/05/09 16/05/08 -
Price 1.24 0.50 0.44 0.50 0.52 0.59 0.75 -
P/RPS 1.60 0.69 0.59 0.47 0.40 0.43 0.59 18.08%
P/EPS 14.81 12.70 44.86 -1.63 -104.71 7.33 6.28 15.36%
EY 6.75 7.88 2.23 -61.31 -0.96 13.65 15.92 -13.31%
DY 2.42 5.00 0.00 0.00 0.00 5.08 3.33 -5.17%
P/NAPS 1.80 0.78 0.73 0.79 0.53 0.58 0.80 14.46%

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