[EPIC] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
13-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -4.36%
YoY- -15.55%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 61,324 62,246 61,597 59,194 60,212 52,699 49,917 14.72%
PBT 29,520 20,247 22,800 25,338 24,492 24,529 27,877 3.89%
Tax -9,160 -9,035 -9,082 -8,540 -6,928 -6,793 -6,468 26.13%
NP 20,360 11,212 13,717 16,798 17,564 17,736 21,409 -3.29%
-
NP to SH 20,360 11,212 13,717 16,798 17,564 17,736 21,409 -3.29%
-
Tax Rate 31.03% 44.62% 39.83% 33.70% 28.29% 27.69% 23.20% -
Total Cost 40,964 51,034 47,880 42,396 42,648 34,963 28,508 27.36%
-
Net Worth 258,936 244,367 255,587 254,148 250,222 248,416 253,234 1.49%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 9,807 7,525 - - - - -
Div Payout % - 87.47% 54.86% - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 258,936 244,367 255,587 254,148 250,222 248,416 253,234 1.49%
NOSH 80,665 81,728 80,626 80,682 80,716 80,654 80,647 0.01%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 33.20% 18.01% 22.27% 28.38% 29.17% 33.66% 42.89% -
ROE 7.86% 4.59% 5.37% 6.61% 7.02% 7.14% 8.45% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 76.02 76.16 76.40 73.37 74.60 65.34 61.90 14.69%
EPS 25.24 13.90 17.01 20.82 21.76 21.99 26.55 -3.32%
DPS 0.00 12.00 9.33 0.00 0.00 0.00 0.00 -
NAPS 3.21 2.99 3.17 3.15 3.10 3.08 3.14 1.48%
Adjusted Per Share Value based on latest NOSH - 80,668
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 36.76 37.31 36.93 35.49 36.10 31.59 29.92 14.72%
EPS 12.21 6.72 8.22 10.07 10.53 10.63 12.83 -3.25%
DPS 0.00 5.88 4.51 0.00 0.00 0.00 0.00 -
NAPS 1.5523 1.4649 1.5322 1.5235 1.50 1.4892 1.5181 1.49%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.94 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 16.83 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 21/02/03 01/11/02 13/08/02 20/05/02 14/02/02 12/11/01 -
Price 1.79 1.70 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.35 2.23 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.09 12.39 0.00 0.00 0.00 0.00 0.00 -
EY 14.10 8.07 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 7.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.00 0.00 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