[EPIC] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 1.04%
YoY- 76.9%
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 73,772 74,150 70,384 70,512 63,409 60,964 61,324 13.07%
PBT 31,732 31,044 33,088 28,767 28,618 28,630 29,520 4.92%
Tax -7,906 -8,880 -8,952 -8,933 -8,988 -9,176 -9,160 -9.32%
NP 23,825 22,164 24,136 19,834 19,630 19,454 20,360 11.01%
-
NP to SH 23,825 22,164 24,136 19,834 19,630 19,454 20,360 11.01%
-
Tax Rate 24.91% 28.60% 27.06% 31.05% 31.41% 32.05% 31.03% -
Total Cost 49,946 51,986 46,248 50,678 43,778 41,510 40,964 14.08%
-
Net Worth 267,230 260,515 255,718 254,021 264,465 258,902 258,936 2.11%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 7,512 - - 5,241 7,525 - - -
Div Payout % 31.53% - - 26.43% 38.34% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 267,230 260,515 255,718 254,021 264,465 258,902 258,936 2.11%
NOSH 160,981 80,655 80,668 80,641 80,629 80,655 80,665 58.31%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 32.30% 29.89% 34.29% 28.13% 30.96% 31.91% 33.20% -
ROE 8.92% 8.51% 9.44% 7.81% 7.42% 7.51% 7.86% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 45.83 91.93 87.25 87.44 78.64 75.59 76.02 -28.56%
EPS 14.80 27.48 29.92 12.30 24.35 24.12 25.24 -29.87%
DPS 4.67 0.00 0.00 6.50 9.33 0.00 0.00 -
NAPS 1.66 3.23 3.17 3.15 3.28 3.21 3.21 -35.49%
Adjusted Per Share Value based on latest NOSH - 80,702
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 44.22 44.45 42.19 42.27 38.01 36.55 36.76 13.07%
EPS 14.28 13.29 14.47 11.89 11.77 11.66 12.21 10.97%
DPS 4.50 0.00 0.00 3.14 4.51 0.00 0.00 -
NAPS 1.602 1.5617 1.533 1.5228 1.5854 1.552 1.5523 2.11%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.73 3.30 3.56 2.95 3.02 2.26 1.50 -
P/RPS 3.78 3.59 4.08 3.37 3.84 2.99 1.97 54.22%
P/EPS 11.69 12.01 11.90 11.99 12.40 9.37 5.94 56.84%
EY 8.55 8.33 8.40 8.34 8.06 10.67 16.83 -36.25%
DY 2.70 0.00 0.00 2.20 3.09 0.00 0.00 -
P/NAPS 1.04 1.02 1.12 0.94 0.92 0.70 0.47 69.56%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 17/08/04 24/05/04 24/03/04 28/11/03 19/08/03 26/05/03 -
Price 1.73 1.46 3.40 3.88 2.88 3.10 1.79 -
P/RPS 3.78 1.59 3.90 4.44 3.66 4.10 2.35 37.16%
P/EPS 11.69 5.31 11.36 15.78 11.83 12.85 7.09 39.43%
EY 8.55 18.82 8.80 6.34 8.45 7.78 14.10 -28.29%
DY 2.70 0.00 0.00 1.68 3.24 0.00 0.00 -
P/NAPS 1.04 0.45 1.07 1.23 0.88 0.97 0.56 50.91%

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