[EPIC] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -3.05%
YoY- 959.74%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 175,741 107,024 66,951 33,092 112,257 75,608 49,521 132.12%
PBT 47,627 36,659 24,195 11,790 18,480 11,911 6,978 258.56%
Tax -12,659 -10,873 -7,347 -3,672 -9,831 -8,197 -5,098 83.06%
NP 34,968 25,786 16,848 8,118 8,649 3,714 1,880 598.27%
-
NP to SH 30,673 23,772 15,534 7,450 7,684 4,052 2,164 482.86%
-
Tax Rate 26.58% 29.66% 30.37% 31.15% 53.20% 68.82% 73.06% -
Total Cost 140,773 81,238 50,103 24,974 103,608 71,894 47,641 105.51%
-
Net Worth 291,568 274,549 270,592 259,345 255,604 247,982 249,438 10.93%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 11,729 11,718 5,846 5,781 9,894 9,724 5,781 60.05%
Div Payout % 38.24% 49.30% 37.63% 77.61% 128.77% 240.00% 267.18% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 291,568 274,549 270,592 259,345 255,604 247,982 249,438 10.93%
NOSH 167,568 167,408 167,032 165,188 164,906 162,080 165,190 0.95%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 19.90% 24.09% 25.16% 24.53% 7.70% 4.91% 3.80% -
ROE 10.52% 8.66% 5.74% 2.87% 3.01% 1.63% 0.87% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 104.88 63.93 40.08 20.03 68.07 46.65 29.98 129.92%
EPS 18.32 14.20 9.30 4.51 4.70 2.50 1.31 477.67%
DPS 7.00 7.00 3.50 3.50 6.00 6.00 3.50 58.53%
NAPS 1.74 1.64 1.62 1.57 1.55 1.53 1.51 9.88%
Adjusted Per Share Value based on latest NOSH - 165,188
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 105.35 64.16 40.14 19.84 67.29 45.32 29.69 132.10%
EPS 18.39 14.25 9.31 4.47 4.61 2.43 1.30 482.09%
DPS 7.03 7.02 3.50 3.47 5.93 5.83 3.47 59.90%
NAPS 1.7479 1.6458 1.6221 1.5547 1.5323 1.4866 1.4953 10.93%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.62 2.58 2.36 1.70 1.33 1.29 1.36 -
P/RPS 2.50 4.04 5.89 8.49 1.95 2.77 4.54 -32.74%
P/EPS 14.31 18.17 25.38 37.69 28.54 51.60 103.82 -73.22%
EY 6.99 5.50 3.94 2.65 3.50 1.94 0.96 274.31%
DY 2.67 2.71 1.48 2.06 4.51 4.65 2.57 2.57%
P/NAPS 1.51 1.57 1.46 1.08 0.86 0.84 0.90 41.06%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 19/02/08 20/11/07 23/07/07 17/05/07 15/02/07 21/11/06 17/08/06 -
Price 2.10 2.50 2.83 2.27 1.57 1.29 1.39 -
P/RPS 2.00 3.91 7.06 11.33 2.31 2.77 4.64 -42.85%
P/EPS 11.47 17.61 30.43 50.33 33.69 51.60 106.11 -77.21%
EY 8.72 5.68 3.29 1.99 2.97 1.94 0.94 339.70%
DY 3.33 2.80 1.24 1.54 3.82 4.65 2.52 20.35%
P/NAPS 1.21 1.52 1.75 1.45 1.01 0.84 0.92 19.98%

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