[EPIC] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 53.91%
YoY- -79.38%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 132,368 112,257 100,810 99,042 94,452 84,277 83,441 36.05%
PBT 47,160 18,480 15,881 13,956 13,380 12,981 31,828 30.00%
Tax -14,688 -9,831 -10,929 -10,196 -10,600 -10,481 -8,032 49.59%
NP 32,472 8,649 4,952 3,760 2,780 2,500 23,796 23.05%
-
NP to SH 29,800 7,684 5,402 4,328 2,812 2,267 23,609 16.81%
-
Tax Rate 31.15% 53.20% 68.82% 73.06% 79.22% 80.74% 25.24% -
Total Cost 99,896 103,608 95,858 95,282 91,672 81,777 59,645 41.07%
-
Net Worth 259,345 255,604 247,982 249,438 244,058 239,725 254,128 1.36%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 23,126 9,894 12,966 11,563 22,627 26,811 37,162 -27.13%
Div Payout % 77.61% 128.77% 240.00% 267.18% 804.69% 1,182.68% 157.41% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 259,345 255,604 247,982 249,438 244,058 239,725 254,128 1.36%
NOSH 165,188 164,906 162,079 165,190 161,627 157,714 163,953 0.50%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 24.53% 7.70% 4.91% 3.80% 2.94% 2.97% 28.52% -
ROE 11.49% 3.01% 2.18% 1.74% 1.15% 0.95% 9.29% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 80.13 68.07 62.20 59.96 58.44 53.44 50.89 35.38%
EPS 18.04 4.70 3.33 2.62 1.72 1.38 14.40 16.22%
DPS 14.00 6.00 8.00 7.00 14.00 17.00 22.67 -27.50%
NAPS 1.57 1.55 1.53 1.51 1.51 1.52 1.55 0.85%
Adjusted Per Share Value based on latest NOSH - 165,909
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 79.35 67.29 60.43 59.37 56.62 50.52 50.02 36.05%
EPS 17.86 4.61 3.24 2.59 1.69 1.36 14.15 16.80%
DPS 13.86 5.93 7.77 6.93 13.56 16.07 22.28 -27.14%
NAPS 1.5547 1.5323 1.4866 1.4953 1.4631 1.4371 1.5234 1.36%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.70 1.33 1.29 1.36 1.61 1.69 1.75 -
P/RPS 2.12 1.95 2.07 2.27 2.76 3.16 3.44 -27.60%
P/EPS 9.42 28.54 38.70 51.91 92.54 117.57 12.15 -15.61%
EY 10.61 3.50 2.58 1.93 1.08 0.85 8.23 18.47%
DY 8.24 4.51 6.20 5.15 8.70 10.06 12.95 -26.04%
P/NAPS 1.08 0.86 0.84 0.90 1.07 1.11 1.13 -2.97%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 17/05/07 15/02/07 21/11/06 17/08/06 22/05/06 09/03/06 17/11/05 -
Price 2.27 1.57 1.29 1.39 1.47 1.60 1.64 -
P/RPS 2.83 2.31 2.07 2.32 2.52 2.99 3.22 -8.25%
P/EPS 12.58 33.69 38.70 53.05 84.49 111.31 11.39 6.85%
EY 7.95 2.97 2.58 1.88 1.18 0.90 8.78 -6.41%
DY 6.17 3.82 6.20 5.04 9.52 10.63 13.82 -41.61%
P/NAPS 1.45 1.01 0.84 0.92 0.97 1.05 1.06 23.25%

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