[EPIC] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
12-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -77.01%
YoY- -5.34%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 244,791 179,790 119,108 57,444 175,741 107,024 66,951 136.40%
PBT 39,836 41,963 27,004 13,116 47,627 36,659 24,195 39.22%
Tax -13,932 -12,238 -9,112 -4,568 -12,659 -10,873 -7,347 52.90%
NP 25,904 29,725 17,892 8,548 34,968 25,786 16,848 33.03%
-
NP to SH 22,183 26,125 15,210 7,052 30,673 23,772 15,534 26.67%
-
Tax Rate 34.97% 29.16% 33.74% 34.83% 26.58% 29.66% 30.37% -
Total Cost 218,887 150,065 101,216 48,896 140,773 81,238 50,103 166.05%
-
Net Worth 290,926 316,205 309,614 304,402 291,568 274,549 270,592 4.92%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,685 12,682 5,921 5,918 11,729 11,718 5,846 67.21%
Div Payout % 57.19% 48.54% 38.93% 83.93% 38.24% 49.30% 37.63% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 290,926 316,205 309,614 304,402 291,568 274,549 270,592 4.92%
NOSH 169,143 169,093 169,187 169,112 167,568 167,408 167,032 0.83%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.58% 16.53% 15.02% 14.88% 19.90% 24.09% 25.16% -
ROE 7.62% 8.26% 4.91% 2.32% 10.52% 8.66% 5.74% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 144.72 106.33 70.40 33.97 104.88 63.93 40.08 134.44%
EPS 13.12 15.45 8.99 4.17 18.32 14.20 9.30 25.65%
DPS 7.50 7.50 3.50 3.50 7.00 7.00 3.50 65.82%
NAPS 1.72 1.87 1.83 1.80 1.74 1.64 1.62 4.05%
Adjusted Per Share Value based on latest NOSH - 169,112
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 146.75 107.78 71.40 34.44 105.35 64.16 40.14 136.38%
EPS 13.30 15.66 9.12 4.23 18.39 14.25 9.31 26.70%
DPS 7.60 7.60 3.55 3.55 7.03 7.02 3.50 67.29%
NAPS 1.744 1.8956 1.856 1.8248 1.7479 1.6458 1.6221 4.92%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.90 1.12 1.78 1.85 2.62 2.58 2.36 -
P/RPS 0.62 1.05 2.53 5.45 2.50 4.04 5.89 -77.55%
P/EPS 6.86 7.25 19.80 44.36 14.31 18.17 25.38 -58.02%
EY 14.57 13.79 5.05 2.25 6.99 5.50 3.94 138.18%
DY 8.33 6.70 1.97 1.89 2.67 2.71 1.48 214.76%
P/NAPS 0.52 0.60 0.97 1.03 1.51 1.57 1.46 -49.59%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 10/11/08 24/07/08 12/05/08 19/02/08 20/11/07 23/07/07 -
Price 1.22 1.04 1.62 2.13 2.10 2.50 2.83 -
P/RPS 0.84 0.98 2.30 6.27 2.00 3.91 7.06 -75.65%
P/EPS 9.30 6.73 18.02 51.08 11.47 17.61 30.43 -54.46%
EY 10.75 14.86 5.55 1.96 8.72 5.68 3.29 119.40%
DY 6.15 7.21 2.16 1.64 3.33 2.80 1.24 189.41%
P/NAPS 0.71 0.56 0.89 1.18 1.21 1.52 1.75 -45.04%

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