[EPIC] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -69.58%
YoY- 18.55%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 80,106 55,329 37,075 17,596 70,512 47,557 30,482 89.87%
PBT 31,256 23,799 15,522 8,272 28,767 21,464 14,315 67.90%
Tax -7,876 -5,930 -4,440 -2,238 -8,933 -6,741 -4,588 43.13%
NP 23,380 17,869 11,082 6,034 19,834 14,723 9,727 78.96%
-
NP to SH 23,380 17,869 11,082 6,034 19,834 14,723 9,727 78.96%
-
Tax Rate 25.20% 24.92% 28.60% 27.06% 31.05% 31.41% 32.05% -
Total Cost 56,726 37,460 25,993 11,562 50,678 32,834 20,755 94.88%
-
Net Worth 269,779 267,230 260,515 255,718 254,021 264,465 258,902 2.76%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 11,308 5,634 - - 5,241 5,644 - -
Div Payout % 48.37% 31.53% - - 26.43% 38.34% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 269,779 267,230 260,515 255,718 254,021 264,465 258,902 2.76%
NOSH 161,544 160,981 80,655 80,668 80,641 80,629 80,655 58.55%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 29.19% 32.30% 29.89% 34.29% 28.13% 30.96% 31.91% -
ROE 8.67% 6.69% 4.25% 2.36% 7.81% 5.57% 3.76% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 49.59 34.37 45.97 21.81 87.44 58.98 37.79 19.76%
EPS 14.50 11.10 13.74 7.48 12.30 18.26 12.06 13.00%
DPS 7.00 3.50 0.00 0.00 6.50 7.00 0.00 -
NAPS 1.67 1.66 3.23 3.17 3.15 3.28 3.21 -35.18%
Adjusted Per Share Value based on latest NOSH - 80,668
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 48.02 33.17 22.23 10.55 42.27 28.51 18.27 89.89%
EPS 14.02 10.71 6.64 3.62 11.89 8.83 5.83 79.01%
DPS 6.78 3.38 0.00 0.00 3.14 3.38 0.00 -
NAPS 1.6173 1.602 1.5617 1.533 1.5228 1.5854 1.552 2.77%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.75 1.73 3.30 3.56 2.95 3.02 2.26 -
P/RPS 3.53 5.03 7.18 16.32 3.37 5.12 5.98 -29.51%
P/EPS 12.09 15.59 24.02 47.59 11.99 16.54 18.74 -25.23%
EY 8.27 6.42 4.16 2.10 8.34 6.05 5.34 33.68%
DY 4.00 2.02 0.00 0.00 2.20 2.32 0.00 -
P/NAPS 1.05 1.04 1.02 1.12 0.94 0.92 0.70 30.87%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 17/02/05 25/11/04 17/08/04 24/05/04 24/03/04 28/11/03 19/08/03 -
Price 1.71 1.73 1.46 3.40 3.88 2.88 3.10 -
P/RPS 3.45 5.03 3.18 15.59 4.44 4.88 8.20 -43.70%
P/EPS 11.82 15.59 10.63 45.45 15.78 15.77 25.70 -40.27%
EY 8.46 6.42 9.41 2.20 6.34 6.34 3.89 67.46%
DY 4.09 2.02 0.00 0.00 1.68 2.43 0.00 -
P/NAPS 1.02 1.04 0.45 1.07 1.23 0.88 0.97 3.39%

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