[EPIC] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 89.63%
YoY- 238.95%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 107,024 66,951 33,092 112,257 75,608 49,521 23,613 173.62%
PBT 36,659 24,195 11,790 18,480 11,911 6,978 3,345 392.67%
Tax -10,873 -7,347 -3,672 -9,831 -8,197 -5,098 -2,650 156.07%
NP 25,786 16,848 8,118 8,649 3,714 1,880 695 1009.97%
-
NP to SH 23,772 15,534 7,450 7,684 4,052 2,164 703 943.46%
-
Tax Rate 29.66% 30.37% 31.15% 53.20% 68.82% 73.06% 79.22% -
Total Cost 81,238 50,103 24,974 103,608 71,894 47,641 22,918 132.30%
-
Net Worth 274,549 270,592 259,345 255,604 247,982 249,438 244,058 8.15%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 11,718 5,846 5,781 9,894 9,724 5,781 5,656 62.44%
Div Payout % 49.30% 37.63% 77.61% 128.77% 240.00% 267.18% 804.69% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 274,549 270,592 259,345 255,604 247,982 249,438 244,058 8.15%
NOSH 167,408 167,032 165,188 164,906 162,080 165,190 161,627 2.36%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 24.09% 25.16% 24.53% 7.70% 4.91% 3.80% 2.94% -
ROE 8.66% 5.74% 2.87% 3.01% 1.63% 0.87% 0.29% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 63.93 40.08 20.03 68.07 46.65 29.98 14.61 167.28%
EPS 14.20 9.30 4.51 4.70 2.50 1.31 0.43 927.12%
DPS 7.00 3.50 3.50 6.00 6.00 3.50 3.50 58.67%
NAPS 1.64 1.62 1.57 1.55 1.53 1.51 1.51 5.65%
Adjusted Per Share Value based on latest NOSH - 165,258
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 64.16 40.14 19.84 67.29 45.32 29.69 14.16 173.56%
EPS 14.25 9.31 4.47 4.61 2.43 1.30 0.42 945.79%
DPS 7.02 3.50 3.47 5.93 5.83 3.47 3.39 62.39%
NAPS 1.6458 1.6221 1.5547 1.5323 1.4866 1.4953 1.4631 8.15%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.58 2.36 1.70 1.33 1.29 1.36 1.61 -
P/RPS 4.04 5.89 8.49 1.95 2.77 4.54 11.02 -48.74%
P/EPS 18.17 25.38 37.69 28.54 51.60 103.82 370.16 -86.56%
EY 5.50 3.94 2.65 3.50 1.94 0.96 0.27 644.50%
DY 2.71 1.48 2.06 4.51 4.65 2.57 2.17 15.95%
P/NAPS 1.57 1.46 1.08 0.86 0.84 0.90 1.07 29.09%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 23/07/07 17/05/07 15/02/07 21/11/06 17/08/06 22/05/06 -
Price 2.50 2.83 2.27 1.57 1.29 1.39 1.47 -
P/RPS 3.91 7.06 11.33 2.31 2.77 4.64 10.06 -46.71%
P/EPS 17.61 30.43 50.33 33.69 51.60 106.11 337.97 -86.02%
EY 5.68 3.29 1.99 2.97 1.94 0.94 0.30 609.10%
DY 2.80 1.24 1.54 3.82 4.65 2.52 2.38 11.43%
P/NAPS 1.52 1.75 1.45 1.01 0.84 0.92 0.97 34.87%

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