[EIG] YoY TTM Result on 31-Oct-2005 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
27-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 44.47%
YoY- -52.22%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 182,617 164,018 82,306 48,474 75,718 63,065 22.81%
PBT 17,039 20,236 13,164 8,787 18,428 16,146 1.04%
Tax -3,879 -5,305 -3,173 -2,582 -5,442 -5,123 -5.23%
NP 13,160 14,931 9,991 6,205 12,986 11,023 3.48%
-
NP to SH 13,160 14,931 9,991 6,205 12,986 11,023 3.48%
-
Tax Rate 22.77% 26.22% 24.10% 29.38% 29.53% 31.73% -
Total Cost 169,457 149,087 72,315 42,269 62,732 52,042 25.63%
-
Net Worth 130,412 121,545 103,292 91,226 86,353 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/10/05 31/10/04 31/10/03 CAGR
Div 1,975 6,302 3,002 3,000 4,216 - -
Div Payout % 15.01% 42.21% 30.05% 48.35% 32.47% - -
Equity
31/12/08 31/12/07 31/12/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 130,412 121,545 103,292 91,226 86,353 0 -
NOSH 131,729 132,114 120,107 120,034 119,935 96,839 6.12%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 7.21% 9.10% 12.14% 12.80% 17.15% 17.48% -
ROE 10.09% 12.28% 9.67% 6.80% 15.04% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 138.63 124.15 68.53 40.38 63.13 65.12 15.72%
EPS 9.99 11.30 8.32 5.17 10.83 11.38 -2.48%
DPS 1.50 4.77 2.50 2.50 3.52 0.00 -
NAPS 0.99 0.92 0.86 0.76 0.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,034
31/12/08 31/12/07 31/12/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 76.99 69.15 34.70 20.44 31.92 26.59 22.81%
EPS 5.55 6.29 4.21 2.62 5.47 4.65 3.47%
DPS 0.83 2.66 1.27 1.26 1.78 0.00 -
NAPS 0.5498 0.5124 0.4355 0.3846 0.3641 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/10/05 31/10/04 31/10/03 CAGR
Date 31/12/08 31/12/07 29/12/06 31/10/05 29/10/04 - -
Price 0.63 0.76 0.77 0.85 0.98 0.00 -
P/RPS 0.45 0.61 1.12 2.10 1.55 0.00 -
P/EPS 6.31 6.72 9.26 16.44 9.05 0.00 -
EY 15.86 14.87 10.80 6.08 11.05 0.00 -
DY 2.38 6.28 3.25 2.94 3.59 0.00 -
P/NAPS 0.64 0.83 0.90 1.12 1.36 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/10/05 31/10/04 31/10/03 CAGR
Date 13/02/09 20/02/08 09/02/07 - 08/12/04 - -
Price 0.82 0.75 0.80 0.00 1.04 0.00 -
P/RPS 0.59 0.60 1.17 0.00 1.65 0.00 -
P/EPS 8.21 6.64 9.62 0.00 9.61 0.00 -
EY 12.18 15.07 10.40 0.00 10.41 0.00 -
DY 1.83 6.36 3.13 0.00 3.38 0.00 -
P/NAPS 0.83 0.82 0.93 0.00 1.44 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