[EPIC] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 110.07%
YoY- -62.12%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 33,092 36,631 26,085 25,908 23,613 21,696 21,116 34.95%
PBT 11,790 6,504 4,932 3,633 3,345 -10,890 9,237 17.68%
Tax -3,672 -1,635 -3,098 -2,448 -2,650 -4,457 -1,961 51.97%
NP 8,118 4,869 1,834 1,185 695 -15,347 7,276 7.58%
-
NP to SH 7,450 3,520 1,888 1,460 695 -15,440 7,211 2.19%
-
Tax Rate 31.15% 25.14% 62.81% 67.38% 79.22% - 21.23% -
Total Cost 24,974 31,762 24,251 24,723 22,918 37,043 13,840 48.27%
-
Net Worth 259,345 165,258 240,719 250,522 244,058 250,622 254,023 1.39%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 5,781 - 3,933 - 5,656 5,770 5,736 0.52%
Div Payout % 77.61% - 208.33% - 813.95% 0.00% 79.55% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 259,345 165,258 240,719 250,522 244,058 250,622 254,023 1.39%
NOSH 165,188 165,258 157,333 165,909 161,627 164,882 163,886 0.52%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 24.53% 13.29% 7.03% 4.57% 2.94% -70.74% 34.46% -
ROE 2.87% 2.13% 0.78% 0.58% 0.28% -6.16% 2.84% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 20.03 22.17 16.58 15.62 14.61 13.16 12.88 34.26%
EPS 4.51 2.10 1.20 0.88 0.43 -9.41 4.40 1.66%
DPS 3.50 0.00 2.50 0.00 3.50 3.50 3.50 0.00%
NAPS 1.57 1.00 1.53 1.51 1.51 1.52 1.55 0.85%
Adjusted Per Share Value based on latest NOSH - 165,909
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 19.84 21.96 15.64 15.53 14.16 13.01 12.66 34.95%
EPS 4.47 2.11 1.13 0.88 0.42 -9.26 4.32 2.30%
DPS 3.47 0.00 2.36 0.00 3.39 3.46 3.44 0.58%
NAPS 1.5547 0.9907 1.443 1.5018 1.4631 1.5024 1.5228 1.39%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.70 1.33 1.29 1.36 1.61 1.69 1.75 -
P/RPS 8.49 6.00 7.78 8.71 11.02 12.84 13.58 -26.90%
P/EPS 37.69 62.44 107.50 154.55 374.42 -18.05 39.77 -3.52%
EY 2.65 1.60 0.93 0.65 0.27 -5.54 2.51 3.68%
DY 2.06 0.00 1.94 0.00 2.17 2.07 2.00 1.99%
P/NAPS 1.08 1.33 0.84 0.90 1.07 1.11 1.13 -2.97%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 17/05/07 15/02/07 21/11/06 17/08/06 22/05/06 09/03/06 17/11/05 -
Price 2.27 1.57 1.29 1.39 1.47 1.60 1.64 -
P/RPS 11.33 7.08 7.78 8.90 10.06 12.16 12.73 -7.47%
P/EPS 50.33 73.71 107.50 157.95 341.86 -17.09 37.27 22.19%
EY 1.99 1.36 0.93 0.63 0.29 -5.85 2.68 -18.01%
DY 1.54 0.00 1.94 0.00 2.38 2.19 2.13 -19.46%
P/NAPS 1.45 1.57 0.84 0.92 0.97 1.05 1.06 23.25%

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