[EPIC] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 57.14%
YoY- -5.28%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 23,613 84,277 62,581 41,465 18,703 80,106 55,329 -43.34%
PBT 3,345 12,981 23,871 14,635 8,187 31,256 23,799 -72.99%
Tax -2,650 -10,481 -6,024 -4,063 -1,507 -7,876 -5,930 -41.57%
NP 695 2,500 17,847 10,572 6,680 23,380 17,869 -88.54%
-
NP to SH 703 2,267 17,707 10,497 6,680 23,380 17,869 -88.45%
-
Tax Rate 79.22% 80.74% 25.24% 27.76% 18.41% 25.20% 24.92% -
Total Cost 22,918 81,777 44,734 30,893 12,023 56,726 37,460 -27.95%
-
Net Worth 244,058 239,725 254,128 260,378 272,575 269,779 267,230 -5.87%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 5,656 26,811 27,872 16,375 5,712 11,308 5,634 0.26%
Div Payout % 804.69% 1,182.68% 157.41% 156.01% 85.52% 48.37% 31.53% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 244,058 239,725 254,128 260,378 272,575 269,779 267,230 -5.87%
NOSH 161,627 157,714 163,953 163,759 163,218 161,544 160,981 0.26%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.94% 2.97% 28.52% 25.50% 35.72% 29.19% 32.30% -
ROE 0.29% 0.95% 6.97% 4.03% 2.45% 8.67% 6.69% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.61 53.44 38.17 25.32 11.46 49.59 34.37 -43.49%
EPS 0.43 1.38 10.80 6.41 4.07 14.50 11.10 -88.57%
DPS 3.50 17.00 17.00 10.00 3.50 7.00 3.50 0.00%
NAPS 1.51 1.52 1.55 1.59 1.67 1.67 1.66 -6.12%
Adjusted Per Share Value based on latest NOSH - 164,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.16 50.52 37.52 24.86 11.21 48.02 33.17 -43.33%
EPS 0.42 1.36 10.61 6.29 4.00 14.02 10.71 -88.48%
DPS 3.39 16.07 16.71 9.82 3.42 6.78 3.38 0.19%
NAPS 1.4631 1.4371 1.5234 1.5609 1.634 1.6173 1.602 -5.87%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.61 1.69 1.75 1.76 1.65 1.75 1.73 -
P/RPS 11.02 3.16 4.58 6.95 14.40 3.53 5.03 68.76%
P/EPS 370.16 117.57 16.20 27.46 40.32 12.09 15.59 727.68%
EY 0.27 0.85 6.17 3.64 2.48 8.27 6.42 -87.92%
DY 2.17 10.06 9.71 5.68 2.12 4.00 2.02 4.89%
P/NAPS 1.07 1.11 1.13 1.11 0.99 1.05 1.04 1.91%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 09/03/06 17/11/05 30/08/05 26/05/05 17/02/05 25/11/04 -
Price 1.47 1.60 1.64 1.78 1.75 1.71 1.73 -
P/RPS 10.06 2.99 4.30 7.03 15.27 3.45 5.03 58.80%
P/EPS 337.97 111.31 15.19 27.77 42.76 11.82 15.59 678.93%
EY 0.30 0.90 6.59 3.60 2.34 8.46 6.42 -87.05%
DY 2.38 10.63 10.37 5.62 2.00 4.09 2.02 11.56%
P/NAPS 0.97 1.05 1.06 1.12 1.05 1.02 1.04 -4.54%

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