[EPIC] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 61.24%
YoY- 21.37%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 41,465 18,703 80,106 55,329 37,075 17,596 70,512 -29.83%
PBT 14,635 8,187 31,256 23,799 15,522 8,272 28,767 -36.29%
Tax -4,063 -1,507 -7,876 -5,930 -4,440 -2,238 -8,933 -40.88%
NP 10,572 6,680 23,380 17,869 11,082 6,034 19,834 -34.28%
-
NP to SH 10,497 6,680 23,380 17,869 11,082 6,034 19,834 -34.59%
-
Tax Rate 27.76% 18.41% 25.20% 24.92% 28.60% 27.06% 31.05% -
Total Cost 30,893 12,023 56,726 37,460 25,993 11,562 50,678 -28.12%
-
Net Worth 260,378 272,575 269,779 267,230 260,515 255,718 254,021 1.66%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 16,375 5,712 11,308 5,634 - - 5,241 113.86%
Div Payout % 156.01% 85.52% 48.37% 31.53% - - 26.43% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 260,378 272,575 269,779 267,230 260,515 255,718 254,021 1.66%
NOSH 163,759 163,218 161,544 160,981 80,655 80,668 80,641 60.43%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 25.50% 35.72% 29.19% 32.30% 29.89% 34.29% 28.13% -
ROE 4.03% 2.45% 8.67% 6.69% 4.25% 2.36% 7.81% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 25.32 11.46 49.59 34.37 45.97 21.81 87.44 -56.26%
EPS 6.41 4.07 14.50 11.10 13.74 7.48 12.30 -35.26%
DPS 10.00 3.50 7.00 3.50 0.00 0.00 6.50 33.30%
NAPS 1.59 1.67 1.67 1.66 3.23 3.17 3.15 -36.63%
Adjusted Per Share Value based on latest NOSH - 161,595
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 24.86 11.21 48.02 33.17 22.23 10.55 42.27 -29.82%
EPS 6.29 4.00 14.02 10.71 6.64 3.62 11.89 -34.61%
DPS 9.82 3.42 6.78 3.38 0.00 0.00 3.14 114.00%
NAPS 1.5609 1.634 1.6173 1.602 1.5617 1.533 1.5228 1.66%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.76 1.65 1.75 1.73 3.30 3.56 2.95 -
P/RPS 6.95 14.40 3.53 5.03 7.18 16.32 3.37 62.09%
P/EPS 27.46 40.32 12.09 15.59 24.02 47.59 11.99 73.83%
EY 3.64 2.48 8.27 6.42 4.16 2.10 8.34 -42.49%
DY 5.68 2.12 4.00 2.02 0.00 0.00 2.20 88.30%
P/NAPS 1.11 0.99 1.05 1.04 1.02 1.12 0.94 11.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 26/05/05 17/02/05 25/11/04 17/08/04 24/05/04 24/03/04 -
Price 1.78 1.75 1.71 1.73 1.46 3.40 3.88 -
P/RPS 7.03 15.27 3.45 5.03 3.18 15.59 4.44 35.88%
P/EPS 27.77 42.76 11.82 15.59 10.63 45.45 15.78 45.81%
EY 3.60 2.34 8.46 6.42 9.41 2.20 6.34 -31.45%
DY 5.62 2.00 4.09 2.02 0.00 0.00 1.68 123.83%
P/NAPS 1.12 1.05 1.02 1.04 0.45 1.07 1.23 -6.06%

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