[EPIC] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
09-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -87.2%
YoY- -90.3%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 75,608 49,521 23,613 84,277 62,581 41,465 18,703 153.55%
PBT 11,911 6,978 3,345 12,981 23,871 14,635 8,187 28.36%
Tax -8,197 -5,098 -2,650 -10,481 -6,024 -4,063 -1,507 208.96%
NP 3,714 1,880 695 2,500 17,847 10,572 6,680 -32.36%
-
NP to SH 4,052 2,164 703 2,267 17,707 10,497 6,680 -28.32%
-
Tax Rate 68.82% 73.06% 79.22% 80.74% 25.24% 27.76% 18.41% -
Total Cost 71,894 47,641 22,918 81,777 44,734 30,893 12,023 229.08%
-
Net Worth 247,982 249,438 244,058 239,725 254,128 260,378 272,575 -6.10%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 9,724 5,781 5,656 26,811 27,872 16,375 5,712 42.52%
Div Payout % 240.00% 267.18% 804.69% 1,182.68% 157.41% 156.01% 85.52% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 247,982 249,438 244,058 239,725 254,128 260,378 272,575 -6.10%
NOSH 162,080 165,190 161,627 157,714 163,953 163,759 163,218 -0.46%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.91% 3.80% 2.94% 2.97% 28.52% 25.50% 35.72% -
ROE 1.63% 0.87% 0.29% 0.95% 6.97% 4.03% 2.45% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 46.65 29.98 14.61 53.44 38.17 25.32 11.46 154.72%
EPS 2.50 1.31 0.43 1.38 10.80 6.41 4.07 -27.71%
DPS 6.00 3.50 3.50 17.00 17.00 10.00 3.50 43.19%
NAPS 1.53 1.51 1.51 1.52 1.55 1.59 1.67 -5.66%
Adjusted Per Share Value based on latest NOSH - 164,882
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 45.32 29.69 14.16 50.52 37.52 24.86 11.21 153.56%
EPS 2.43 1.30 0.42 1.36 10.61 6.29 4.00 -28.24%
DPS 5.83 3.47 3.39 16.07 16.71 9.82 3.42 42.65%
NAPS 1.4866 1.4953 1.4631 1.4371 1.5234 1.5609 1.634 -6.10%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.29 1.36 1.61 1.69 1.75 1.76 1.65 -
P/RPS 2.77 4.54 11.02 3.16 4.58 6.95 14.40 -66.64%
P/EPS 51.60 103.82 370.16 117.57 16.20 27.46 40.32 17.85%
EY 1.94 0.96 0.27 0.85 6.17 3.64 2.48 -15.08%
DY 4.65 2.57 2.17 10.06 9.71 5.68 2.12 68.73%
P/NAPS 0.84 0.90 1.07 1.11 1.13 1.11 0.99 -10.36%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 17/08/06 22/05/06 09/03/06 17/11/05 30/08/05 26/05/05 -
Price 1.29 1.39 1.47 1.60 1.64 1.78 1.75 -
P/RPS 2.77 4.64 10.06 2.99 4.30 7.03 15.27 -67.92%
P/EPS 51.60 106.11 337.97 111.31 15.19 27.77 42.76 13.33%
EY 1.94 0.94 0.30 0.90 6.59 3.60 2.34 -11.73%
DY 4.65 2.52 2.38 10.63 10.37 5.62 2.00 75.41%
P/NAPS 0.84 0.92 0.97 1.05 1.06 1.12 1.05 -13.81%

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