[EPIC] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 30.84%
YoY- 17.88%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 62,581 41,465 18,703 80,106 55,329 37,075 17,596 132.81%
PBT 23,871 14,635 8,187 31,256 23,799 15,522 8,272 102.56%
Tax -6,024 -4,063 -1,507 -7,876 -5,930 -4,440 -2,238 93.38%
NP 17,847 10,572 6,680 23,380 17,869 11,082 6,034 105.91%
-
NP to SH 17,707 10,497 6,680 23,380 17,869 11,082 6,034 104.83%
-
Tax Rate 25.24% 27.76% 18.41% 25.20% 24.92% 28.60% 27.06% -
Total Cost 44,734 30,893 12,023 56,726 37,460 25,993 11,562 146.25%
-
Net Worth 254,128 260,378 272,575 269,779 267,230 260,515 255,718 -0.41%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 27,872 16,375 5,712 11,308 5,634 - - -
Div Payout % 157.41% 156.01% 85.52% 48.37% 31.53% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 254,128 260,378 272,575 269,779 267,230 260,515 255,718 -0.41%
NOSH 163,953 163,759 163,218 161,544 160,981 80,655 80,668 60.38%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 28.52% 25.50% 35.72% 29.19% 32.30% 29.89% 34.29% -
ROE 6.97% 4.03% 2.45% 8.67% 6.69% 4.25% 2.36% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 38.17 25.32 11.46 49.59 34.37 45.97 21.81 45.17%
EPS 10.80 6.41 4.07 14.50 11.10 13.74 7.48 27.71%
DPS 17.00 10.00 3.50 7.00 3.50 0.00 0.00 -
NAPS 1.55 1.59 1.67 1.67 1.66 3.23 3.17 -37.90%
Adjusted Per Share Value based on latest NOSH - 163,382
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 37.52 24.86 11.21 48.02 33.17 22.23 10.55 132.81%
EPS 10.61 6.29 4.00 14.02 10.71 6.64 3.62 104.66%
DPS 16.71 9.82 3.42 6.78 3.38 0.00 0.00 -
NAPS 1.5234 1.5609 1.634 1.6173 1.602 1.5617 1.533 -0.41%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.75 1.76 1.65 1.75 1.73 3.30 3.56 -
P/RPS 4.58 6.95 14.40 3.53 5.03 7.18 16.32 -57.10%
P/EPS 16.20 27.46 40.32 12.09 15.59 24.02 47.59 -51.21%
EY 6.17 3.64 2.48 8.27 6.42 4.16 2.10 105.00%
DY 9.71 5.68 2.12 4.00 2.02 0.00 0.00 -
P/NAPS 1.13 1.11 0.99 1.05 1.04 1.02 1.12 0.59%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 17/11/05 30/08/05 26/05/05 17/02/05 25/11/04 17/08/04 24/05/04 -
Price 1.64 1.78 1.75 1.71 1.73 1.46 3.40 -
P/RPS 4.30 7.03 15.27 3.45 5.03 3.18 15.59 -57.59%
P/EPS 15.19 27.77 42.76 11.82 15.59 10.63 45.45 -51.80%
EY 6.59 3.60 2.34 8.46 6.42 9.41 2.20 107.65%
DY 10.37 5.62 2.00 4.09 2.02 0.00 0.00 -
P/NAPS 1.06 1.12 1.05 1.02 1.04 0.45 1.07 -0.62%

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