[EPIC] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 83.66%
YoY- 13.93%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 18,703 80,106 55,329 37,075 17,596 70,512 47,557 -46.29%
PBT 8,187 31,256 23,799 15,522 8,272 28,767 21,464 -47.37%
Tax -1,507 -7,876 -5,930 -4,440 -2,238 -8,933 -6,741 -63.13%
NP 6,680 23,380 17,869 11,082 6,034 19,834 14,723 -40.92%
-
NP to SH 6,680 23,380 17,869 11,082 6,034 19,834 14,723 -40.92%
-
Tax Rate 18.41% 25.20% 24.92% 28.60% 27.06% 31.05% 31.41% -
Total Cost 12,023 56,726 37,460 25,993 11,562 50,678 32,834 -48.78%
-
Net Worth 272,575 269,779 267,230 260,515 255,718 254,021 264,465 2.03%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 5,712 11,308 5,634 - - 5,241 5,644 0.80%
Div Payout % 85.52% 48.37% 31.53% - - 26.43% 38.34% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 272,575 269,779 267,230 260,515 255,718 254,021 264,465 2.03%
NOSH 163,218 161,544 160,981 80,655 80,668 80,641 80,629 59.95%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 35.72% 29.19% 32.30% 29.89% 34.29% 28.13% 30.96% -
ROE 2.45% 8.67% 6.69% 4.25% 2.36% 7.81% 5.57% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.46 49.59 34.37 45.97 21.81 87.44 58.98 -66.41%
EPS 4.07 14.50 11.10 13.74 7.48 12.30 18.26 -63.20%
DPS 3.50 7.00 3.50 0.00 0.00 6.50 7.00 -36.97%
NAPS 1.67 1.67 1.66 3.23 3.17 3.15 3.28 -36.21%
Adjusted Per Share Value based on latest NOSH - 80,670
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.21 48.02 33.17 22.23 10.55 42.27 28.51 -46.29%
EPS 4.00 14.02 10.71 6.64 3.62 11.89 8.83 -40.98%
DPS 3.42 6.78 3.38 0.00 0.00 3.14 3.38 0.78%
NAPS 1.634 1.6173 1.602 1.5617 1.533 1.5228 1.5854 2.03%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.65 1.75 1.73 3.30 3.56 2.95 3.02 -
P/RPS 14.40 3.53 5.03 7.18 16.32 3.37 5.12 99.12%
P/EPS 40.32 12.09 15.59 24.02 47.59 11.99 16.54 81.03%
EY 2.48 8.27 6.42 4.16 2.10 8.34 6.05 -44.78%
DY 2.12 4.00 2.02 0.00 0.00 2.20 2.32 -5.82%
P/NAPS 0.99 1.05 1.04 1.02 1.12 0.94 0.92 5.00%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 17/02/05 25/11/04 17/08/04 24/05/04 24/03/04 28/11/03 -
Price 1.75 1.71 1.73 1.46 3.40 3.88 2.88 -
P/RPS 15.27 3.45 5.03 3.18 15.59 4.44 4.88 113.78%
P/EPS 42.76 11.82 15.59 10.63 45.45 15.78 15.77 94.33%
EY 2.34 8.46 6.42 9.41 2.20 6.34 6.34 -48.51%
DY 2.00 4.09 2.02 0.00 0.00 1.68 2.43 -12.16%
P/NAPS 1.05 1.02 1.04 0.45 1.07 1.23 0.88 12.48%

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