[EPIC] QoQ Cumulative 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- 207.82%
YoY- -79.38%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 33,092 112,257 75,608 49,521 23,613 84,277 62,581 -34.63%
PBT 11,790 18,480 11,911 6,978 3,345 12,981 23,871 -37.54%
Tax -3,672 -9,831 -8,197 -5,098 -2,650 -10,481 -6,024 -28.13%
NP 8,118 8,649 3,714 1,880 695 2,500 17,847 -40.88%
-
NP to SH 7,450 7,684 4,052 2,164 703 2,267 17,707 -43.88%
-
Tax Rate 31.15% 53.20% 68.82% 73.06% 79.22% 80.74% 25.24% -
Total Cost 24,974 103,608 71,894 47,641 22,918 81,777 44,734 -32.22%
-
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 5,781 9,894 9,724 5,781 5,656 26,811 27,872 -64.99%
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 165,188 164,906 162,080 165,190 161,627 157,714 163,953 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 2.87% 3.01% 1.63% 0.87% 0.29% 0.95% 6.97% -
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 20.03 68.07 46.65 29.98 14.61 53.44 38.17 -34.96%
EPS 4.51 4.70 2.50 1.31 0.43 1.38 10.80 -44.16%
DPS 3.50 6.00 6.00 3.50 3.50 17.00 17.00 -65.16%
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 19.84 67.29 45.32 29.69 14.16 50.52 37.52 -34.63%
EPS 4.47 4.61 2.43 1.30 0.42 1.36 10.61 -43.83%
DPS 3.47 5.93 5.83 3.47 3.39 16.07 16.71 -64.96%
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 8.49 1.95 2.77 4.54 11.02 3.16 4.58 50.95%
P/EPS 37.69 28.54 51.60 103.82 370.16 117.57 16.20 75.66%
EY 2.65 3.50 1.94 0.96 0.27 0.85 6.17 -43.10%
DY 2.06 4.51 4.65 2.57 2.17 10.06 9.71 -64.46%
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 11.33 2.31 2.77 4.64 10.06 2.99 4.30 90.88%
P/EPS 50.33 33.69 51.60 106.11 337.97 111.31 15.19 122.41%
EY 1.99 2.97 1.94 0.94 0.30 0.90 6.59 -55.02%
DY 1.54 3.82 4.65 2.52 2.38 10.63 10.37 -71.98%
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