[EPIC] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -42.31%
YoY- -23.68%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 23,613 21,696 21,116 22,763 18,703 24,729 18,253 18.74%
PBT 3,345 -10,890 9,237 6,448 8,187 7,500 8,277 -45.36%
Tax -2,650 -4,457 -1,961 -2,556 -1,507 -1,945 -1,490 46.84%
NP 695 -15,347 7,276 3,892 6,680 5,555 6,787 -78.14%
-
NP to SH 695 -15,440 7,211 3,854 6,680 5,555 6,787 -78.14%
-
Tax Rate 79.22% - 21.23% 39.64% 18.41% 25.93% 18.00% -
Total Cost 22,918 37,043 13,840 18,871 12,023 19,174 11,466 58.74%
-
Net Worth 244,058 250,622 254,023 260,760 272,575 272,848 268,248 -6.11%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 5,656 5,770 5,736 16,400 5,712 5,718 5,655 0.01%
Div Payout % 813.95% 0.00% 79.55% 425.53% 85.52% 102.94% 83.33% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 244,058 250,622 254,023 260,760 272,575 272,848 268,248 -6.11%
NOSH 161,627 164,882 163,886 164,000 163,218 163,382 161,595 0.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.94% -70.74% 34.46% 17.10% 35.72% 22.46% 37.18% -
ROE 0.28% -6.16% 2.84% 1.48% 2.45% 2.04% 2.53% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.61 13.16 12.88 13.88 11.46 15.14 11.30 18.69%
EPS 0.43 -9.41 4.40 2.35 4.07 3.40 4.20 -78.14%
DPS 3.50 3.50 3.50 10.00 3.50 3.50 3.50 0.00%
NAPS 1.51 1.52 1.55 1.59 1.67 1.67 1.66 -6.12%
Adjusted Per Share Value based on latest NOSH - 164,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.16 13.01 12.66 13.65 11.21 14.82 10.94 18.78%
EPS 0.42 -9.26 4.32 2.31 4.00 3.33 4.07 -78.02%
DPS 3.39 3.46 3.44 9.83 3.42 3.43 3.39 0.00%
NAPS 1.4631 1.5024 1.5228 1.5632 1.634 1.6356 1.6081 -6.11%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.61 1.69 1.75 1.76 1.65 1.75 1.73 -
P/RPS 11.02 12.84 13.58 12.68 14.40 11.56 15.32 -19.73%
P/EPS 374.42 -18.05 39.77 74.89 40.32 51.47 41.19 336.14%
EY 0.27 -5.54 2.51 1.34 2.48 1.94 2.43 -76.91%
DY 2.17 2.07 2.00 5.68 2.12 2.00 2.02 4.89%
P/NAPS 1.07 1.11 1.13 1.11 0.99 1.05 1.04 1.91%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 09/03/06 17/11/05 30/08/05 26/05/05 17/02/05 25/11/04 -
Price 1.47 1.60 1.64 1.78 1.75 1.71 1.73 -
P/RPS 10.06 12.16 12.73 12.82 15.27 11.30 15.32 -24.47%
P/EPS 341.86 -17.09 37.27 75.74 42.76 50.29 41.19 310.45%
EY 0.29 -5.85 2.68 1.32 2.34 1.99 2.43 -75.79%
DY 2.38 2.19 2.13 5.62 2.00 2.05 2.02 11.56%
P/NAPS 0.97 1.05 1.06 1.12 1.05 1.02 1.04 -4.54%

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