EIG | ESTHETICS INTERNATIONAL GROUP

88
0.370 (0.0%)

T-O: 0.0 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

EIG | ESTHETICS INTERNATIONAL GROUP

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Trailing Dividend

Financial Ratios

EPS-3.22 sen
Trailing PE (Sector Median: 19.2)0.0
PEG0.0
Altman Z0.7
Beaver-0.011
Current Ratio1.57
Debt-Equity (DE) Ratio0.57
FCF Yield-1.98 %
Revenue QoQ-40.57 %
Revenue YoY-18.02 %
Profit QoQ-10427.91 %
Profit YoY-680.79 %
Profit Margin (Sector Median: 1.9)-6.45 %
ROE (ROIC: -4.25)-4.65 %
Dividend Per Share (DPS)0.5 sen
Dividend Yield (DY)1.35 %

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Graham Formula
Graham Number
Net Tangible Asset (NTA)0.69
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M]-4.45
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M)24.83
Expected Revenue (M)1622.73
Expected Growth (%)39.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


MISS JANET CHIENG LING MIN added 15000.0 units announced on 24 Dec 2021 at ~RM0.355

MR BRIAN CHIENG NGEE WEN added 15000.0 units announced on 24 Dec 2021 at ~RM0.355

MR RODERICK CHIENG NGEE KAI added 15000.0 units announced on 24 Dec 2021 at ~RM0.355

MR CHIENG ING HUONG added 15000.0 units announced on 24 Dec 2021 at ~RM0.355

MISS JANET CHIENG LING MIN added 5000.0 units announced on 22 Dec 2021 at ~RM0.355

MR RODERICK CHIENG NGEE KAI added 5000.0 units announced on 22 Dec 2021 at ~RM0.355

MR BRIAN CHIENG NGEE WEN added 5000.0 units announced on 22 Dec 2021 at ~RM0.355

MR CHIENG ING HUONG added 5000.0 units announced on 22 Dec 2021 at ~RM0.355

MR BRIAN CHIENG NGEE WEN added 15000.0 units announced on 10 Dec 2021 at ~RM0.385

MR CHIENG ING HUONG added 15000.0 units announced on 10 Dec 2021 at ~RM0.385

MR RODERICK CHIENG NGEE KAI added 15000.0 units announced on 10 Dec 2021 at ~RM0.385

MISS JANET CHIENG LING MIN added 15000.0 units announced on 10 Dec 2021 at ~RM0.385

MR RODERICK CHIENG NGEE KAI added 39900.0 units announced on 07 Dec 2021 at ~RM0.355

MISS JANET CHIENG LING MIN added 39900.0 units announced on 07 Dec 2021 at ~RM0.355

MR CHIENG ING HUONG added 39900.0 units announced on 07 Dec 2021 at ~RM0.355

MR BRIAN CHIENG NGEE WEN added 39900.0 units announced on 07 Dec 2021 at ~RM0.355

MR RODERICK CHIENG NGEE KAI added 10000.0 units announced on 06 Dec 2021 at ~RM0.365

MISS JANET CHIENG LING MIN added 10000.0 units announced on 06 Dec 2021 at ~RM0.365

MR BRIAN CHIENG NGEE WEN added 10000.0 units announced on 06 Dec 2021 at ~RM0.365

MR CHIENG ING HUONG added 10000.0 units announced on 06 Dec 2021 at ~RM0.365

MR RODERICK CHIENG NGEE KAI added 15000.0 units announced on 29 Nov 2021 at ~RM0.365

MR BRIAN CHIENG NGEE WEN added 15000.0 units announced on 29 Nov 2021 at ~RM0.365

MISS JANET CHIENG LING MIN added 15000.0 units announced on 29 Nov 2021 at ~RM0.365

MR CHIENG ING HUONG added 15000.0 units announced on 29 Nov 2021 at ~RM0.365

MR RODERICK CHIENG NGEE KAI added 10000.0 units announced on 08 Mar 2021 at ~RM0.39

MR CHIENG ING HUONG added 10000.0 units announced on 08 Mar 2021 at ~RM0.39

MISS JANET CHIENG LING MIN added 10000.0 units announced on 08 Mar 2021 at ~RM0.39

MR BRIAN CHIENG NGEE WEN added 10000.0 units announced on 08 Mar 2021 at ~RM0.39

MR RODERICK CHIENG NGEE KAI added 15000.0 units announced on 05 Feb 2021 at ~RM0.4

MR BRIAN CHIENG NGEE WEN added 15000.0 units announced on 05 Feb 2021 at ~RM0.4

MR CHIENG ING HUONG added 15000.0 units announced on 05 Feb 2021 at ~RM0.4

MISS JANET CHIENG LING MIN added 15000.0 units announced on 05 Feb 2021 at ~RM0.4

MR RODERICK CHIENG NGEE KAI added 40000.0 units announced on 18 Dec 2020 at ~RM0.42

MISS JANET CHIENG LING MIN added 40000.0 units announced on 18 Dec 2020 at ~RM0.42

MR CHIENG ING HUONG added 40000.0 units announced on 18 Dec 2020 at ~RM0.42

MR BRIAN CHIENG NGEE WEN added 40000.0 units announced on 18 Dec 2020 at ~RM0.42

MR CHIENG ING HUONG added 27600.0 units announced on 14 Dec 2020 at ~RM0.42

MR BRIAN CHIENG NGEE WEN added 27600.0 units announced on 14 Dec 2020 at ~RM0.42

MISS JANET CHIENG LING MIN added 27600.0 units announced on 14 Dec 2020 at ~RM0.42

MR RODERICK CHIENG NGEE KAI added 27600.0 units announced on 14 Dec 2020 at ~RM0.42

MR RODERICK CHIENG NGEE KAI added 10000.0 units announced on 04 Nov 2020 at ~RM0.42

MISS JANET CHIENG LING MIN added 10000.0 units announced on 04 Nov 2020 at ~RM0.42

MR BRIAN CHIENG NGEE WEN added 10000.0 units announced on 04 Nov 2020 at ~RM0.42

MR CHIENG ING HUONG added 10000.0 units announced on 04 Nov 2020 at ~RM0.42

MR CHIENG ING HUONG added 900.0 units announced on 03 Nov 2020 at ~RM0.42

MR BRIAN CHIENG NGEE WEN added 900.0 units announced on 03 Nov 2020 at ~RM0.42

MR RODERICK CHIENG NGEE KAI added 900.0 units announced on 03 Nov 2020 at ~RM0.42

MISS JANET CHIENG LING MIN added 900.0 units announced on 03 Nov 2020 at ~RM0.42

MR BRIAN CHIENG NGEE WEN added 300.0 units announced on 30 Oct 2020 at ~RM0.45

MR RODERICK CHIENG NGEE KAI added 300.0 units announced on 30 Oct 2020 at ~RM0.45

MR CHIENG ING HUONG added 300.0 units announced on 30 Oct 2020 at ~RM0.45

MISS JANET CHIENG LING MIN added 300.0 units announced on 30 Oct 2020 at ~RM0.45

MR CHIENG ING HUONG added 4700.0 units announced on 21 Oct 2020 at ~RM0.45

MR BRIAN CHIENG NGEE WEN added 4700.0 units announced on 21 Oct 2020 at ~RM0.45

MR RODERICK CHIENG NGEE KAI added 4700.0 units announced on 21 Oct 2020 at ~RM0.45

MISS JANET CHIENG LING MIN added 4700.0 units announced on 21 Oct 2020 at ~RM0.45

MR RODERICK CHIENG NGEE KAI added 15300.0 units announced on 20 Oct 2020 at ~RM0.41

MISS JANET CHIENG LING MIN added 15300.0 units announced on 20 Oct 2020 at ~RM0.41

MR BRIAN CHIENG NGEE WEN added 15300.0 units announced on 20 Oct 2020 at ~RM0.41

MR CHIENG ING HUONG added 15300.0 units announced on 20 Oct 2020 at ~RM0.41

MR RODERICK CHIENG NGEE KAI added 12800.0 units announced on 16 Oct 2020 at ~RM0.445

MR CHIENG ING HUONG added 12800.0 units announced on 16 Oct 2020 at ~RM0.445

MISS JANET CHIENG LING MIN added 12800.0 units announced on 16 Oct 2020 at ~RM0.445

MR BRIAN CHIENG NGEE WEN added 12800.0 units announced on 16 Oct 2020 at ~RM0.445

MR RODERICK CHIENG NGEE KAI added 3000.0 units announced on 28 Sep 2020 at ~RM0.45

MR BRIAN CHIENG NGEE WEN added 3000.0 units announced on 28 Sep 2020 at ~RM0.45

MISS JANET CHIENG LING MIN added 3000.0 units announced on 28 Sep 2020 at ~RM0.45

MR CHIENG ING HUONG added 3000.0 units announced on 28 Sep 2020 at ~RM0.45

MR CHIENG ING HUONG added 12400.0 units announced on 24 Sep 2020 at ~RM0.41

MR BRIAN CHIENG NGEE WEN added 12400.0 units announced on 24 Sep 2020 at ~RM0.41

MISS JANET CHIENG LING MIN added 12400.0 units announced on 24 Sep 2020 at ~RM0.41

MR RODERICK CHIENG NGEE KAI added 12400.0 units announced on 24 Sep 2020 at ~RM0.41

MR RODERICK CHIENG NGEE KAI added 12000.0 units announced on 23 Sep 2020 at ~RM0.43

MISS JANET CHIENG LING MIN added 12000.0 units announced on 23 Sep 2020 at ~RM0.43

MR BRIAN CHIENG NGEE WEN added 12000.0 units announced on 23 Sep 2020 at ~RM0.43

MR CHIENG ING HUONG added 12000.0 units announced on 23 Sep 2020 at ~RM0.43

MR BRIAN CHIENG NGEE WEN added 30800.0 units announced on 15 Sep 2020 at ~RM0.4

MISS JANET CHIENG LING MIN added 30800.0 units announced on 15 Sep 2020 at ~RM0.4

MR RODERICK CHIENG NGEE KAI added 30800.0 units announced on 15 Sep 2020 at ~RM0.4

MR CHIENG ING HUONG added 30800.0 units announced on 15 Sep 2020 at ~RM0.4

MISS JANET CHIENG LING MIN added 130000.0 units announced on 08 Sep 2020 at ~RM0.38

MR RODERICK CHIENG NGEE KAI added 130000.0 units announced on 08 Sep 2020 at ~RM0.38

MR BRIAN CHIENG NGEE WEN added 130000.0 units announced on 08 Sep 2020 at ~RM0.38

MR CHIENG ING HUONG added 130000.0 units announced on 08 Sep 2020 at ~RM0.38

MR RODERICK CHIENG NGEE KAI added 30000.0 units announced on 18 Aug 2020 at ~RM0.42

MR CHIENG ING HUONG added 30000.0 units announced on 18 Aug 2020 at ~RM0.42

MR BRIAN CHIENG NGEE WEN added 30000.0 units announced on 18 Aug 2020 at ~RM0.42

MISS JANET CHIENG LING MIN added 30000.0 units announced on 18 Aug 2020 at ~RM0.42

Summary


Market Cap: 87 M.

Number of Shares: 237 M.

Adjusted Float: 33.5%.

Stock highly correlated with

SHANG (63%)

BCMALL (62%)

PWRWELL (62%)

GPACKET (61%)

EIG is principally engaged in investment holding, whilst the principal activities of the subsidiaries are operating of skin care centers, importing and distributing of skin care products and beauty equipment. ESTETIC core business involves continuous skin care and body wellness consultations, conduct training for beautician and skin care therapies programmes. The company is also involved in the trading and sales of skin care products and beauty equipments. The main ranges of products are such as a range of Dermalogica skin care products, Averine cosmetics, Eve Taylor essential oils, Bioxil range of products and Nemectron equipments. ESTETIC also provides professional skin care services. ESTETIC owns the exclusive distributorship rights from Dermalogica Inc, USA for the distribution of a range of dermalogical products.

Sectors: Trading & Services, Micro Cap, Personal Goods, Retailers, Consumer Products & Services, Penny Stocks

Code: 5081

Website: http://www.estheticsgroup.com/

Related Links: Bursa | Annual Report | Announcement

Top Shareholdings

Updated on 30-Jul-2021

ShareholderValue (M)
Providence Capital Sdn Bhd59.7
Teh Wan Sang & Sons Sdn Berhad2.81
Susy Ding2.26
CBG Holdings Sdn Bhd2.22
Teh Lip Kim2.05
Hung Hin Cheong1.85
Teo Kwee Hock1.24
Attractive Features Sdn Bhd1.11
Chow Shuk Wah Karen1.11
Roderick Chieng Ngee Kai1.0
Cornerstone Holdings Sdn Bhd0.82
Mohamad Azlan Bin Hashim0.8
Citibank New York0.77
Kan Yow Kheong0.73
Subur Rahmat Sdn Bhd0.73
Abdul Hamid Bin Sh Mohamed0.67
Kong Chong Soon @ Chi Suim0.61
Lee Chee Beng0.48
Shin Kao Jack0.36
Kho Chong Yau0.28
Tee Keng Hoon0.26
Hans Peter Holst0.24
Teo Siew Lai0.21
Teo Ah Seng0.18
Nonadiah Binti Abdullah0.17
Wong Wai Kong0.15

This calculator use Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator use Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.