[EPIC] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -71.43%
YoY- 10.71%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 84,277 62,581 41,465 18,703 80,106 55,329 37,075 72.62%
PBT 12,981 23,871 14,635 8,187 31,256 23,799 15,522 -11.20%
Tax -10,481 -6,024 -4,063 -1,507 -7,876 -5,930 -4,440 77.01%
NP 2,500 17,847 10,572 6,680 23,380 17,869 11,082 -62.84%
-
NP to SH 2,267 17,707 10,497 6,680 23,380 17,869 11,082 -65.18%
-
Tax Rate 80.74% 25.24% 27.76% 18.41% 25.20% 24.92% 28.60% -
Total Cost 81,777 44,734 30,893 12,023 56,726 37,460 25,993 114.26%
-
Net Worth 239,725 254,128 260,378 272,575 269,779 267,230 260,515 -5.37%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 26,811 27,872 16,375 5,712 11,308 5,634 - -
Div Payout % 1,182.68% 157.41% 156.01% 85.52% 48.37% 31.53% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 239,725 254,128 260,378 272,575 269,779 267,230 260,515 -5.37%
NOSH 157,714 163,953 163,759 163,218 161,544 160,981 80,655 56.18%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.97% 28.52% 25.50% 35.72% 29.19% 32.30% 29.89% -
ROE 0.95% 6.97% 4.03% 2.45% 8.67% 6.69% 4.25% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 53.44 38.17 25.32 11.46 49.59 34.37 45.97 10.52%
EPS 1.38 10.80 6.41 4.07 14.50 11.10 13.74 -78.30%
DPS 17.00 17.00 10.00 3.50 7.00 3.50 0.00 -
NAPS 1.52 1.55 1.59 1.67 1.67 1.66 3.23 -39.41%
Adjusted Per Share Value based on latest NOSH - 163,218
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 50.52 37.52 24.86 11.21 48.02 33.17 22.23 72.59%
EPS 1.36 10.61 6.29 4.00 14.02 10.71 6.64 -65.15%
DPS 16.07 16.71 9.82 3.42 6.78 3.38 0.00 -
NAPS 1.4371 1.5234 1.5609 1.634 1.6173 1.602 1.5617 -5.37%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.69 1.75 1.76 1.65 1.75 1.73 3.30 -
P/RPS 3.16 4.58 6.95 14.40 3.53 5.03 7.18 -42.05%
P/EPS 117.57 16.20 27.46 40.32 12.09 15.59 24.02 187.44%
EY 0.85 6.17 3.64 2.48 8.27 6.42 4.16 -65.20%
DY 10.06 9.71 5.68 2.12 4.00 2.02 0.00 -
P/NAPS 1.11 1.13 1.11 0.99 1.05 1.04 1.02 5.78%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 09/03/06 17/11/05 30/08/05 26/05/05 17/02/05 25/11/04 17/08/04 -
Price 1.60 1.64 1.78 1.75 1.71 1.73 1.46 -
P/RPS 2.99 4.30 7.03 15.27 3.45 5.03 3.18 -4.01%
P/EPS 111.31 15.19 27.77 42.76 11.82 15.59 10.63 376.58%
EY 0.90 6.59 3.60 2.34 8.46 6.42 9.41 -78.99%
DY 10.63 10.37 5.62 2.00 4.09 2.02 0.00 -
P/NAPS 1.05 1.06 1.12 1.05 1.02 1.04 0.45 75.64%

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