[EPIC] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
23-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 8.42%
YoY- 453.22%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 57,444 69,335 40,073 33,859 33,092 36,631 26,085 69.18%
PBT 13,116 12,212 12,642 12,393 11,790 6,504 4,932 91.83%
Tax -4,568 -3,071 -3,526 -3,675 -3,672 -1,635 -3,098 29.51%
NP 8,548 9,141 9,116 8,718 8,118 4,869 1,834 178.76%
-
NP to SH 7,052 6,781 8,464 8,077 7,450 3,520 1,888 140.54%
-
Tax Rate 34.83% 25.15% 27.89% 29.65% 31.15% 25.14% 62.81% -
Total Cost 48,896 60,194 30,957 25,141 24,974 31,762 24,251 59.53%
-
Net Worth 304,402 296,668 272,175 270,905 259,345 165,258 240,719 16.92%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 5,918 - 5,808 - 5,781 - 3,933 31.27%
Div Payout % 83.93% - 68.63% - 77.61% - 208.33% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 304,402 296,668 272,175 270,905 259,345 165,258 240,719 16.92%
NOSH 169,112 169,525 165,960 167,225 165,188 165,258 157,333 4.92%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 14.88% 13.18% 22.75% 25.75% 24.53% 13.29% 7.03% -
ROE 2.32% 2.29% 3.11% 2.98% 2.87% 2.13% 0.78% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 33.97 40.90 24.15 20.25 20.03 22.17 16.58 61.24%
EPS 4.17 4.00 5.10 4.83 4.51 2.10 1.20 129.24%
DPS 3.50 0.00 3.50 0.00 3.50 0.00 2.50 25.12%
NAPS 1.80 1.75 1.64 1.62 1.57 1.00 1.53 11.43%
Adjusted Per Share Value based on latest NOSH - 167,225
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 34.44 41.56 24.02 20.30 19.84 21.96 15.64 69.17%
EPS 4.23 4.07 5.07 4.84 4.47 2.11 1.13 140.89%
DPS 3.55 0.00 3.48 0.00 3.47 0.00 2.36 31.25%
NAPS 1.8248 1.7784 1.6316 1.624 1.5547 0.9907 1.443 16.92%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.85 2.62 2.58 2.36 1.70 1.33 1.29 -
P/RPS 5.45 6.41 10.68 11.66 8.49 6.00 7.78 -21.10%
P/EPS 44.36 65.50 50.59 48.86 37.69 62.44 107.50 -44.54%
EY 2.25 1.53 1.98 2.05 2.65 1.60 0.93 80.12%
DY 1.89 0.00 1.36 0.00 2.06 0.00 1.94 -1.72%
P/NAPS 1.03 1.50 1.57 1.46 1.08 1.33 0.84 14.54%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 12/05/08 19/02/08 20/11/07 23/07/07 17/05/07 15/02/07 21/11/06 -
Price 2.13 2.10 2.50 2.83 2.27 1.57 1.29 -
P/RPS 6.27 5.13 10.35 13.98 11.33 7.08 7.78 -13.38%
P/EPS 51.08 52.50 49.02 58.59 50.33 73.71 107.50 -39.08%
EY 1.96 1.90 2.04 1.71 1.99 1.36 0.93 64.30%
DY 1.64 0.00 1.40 0.00 1.54 0.00 1.94 -10.58%
P/NAPS 1.18 1.20 1.52 1.75 1.45 1.57 0.84 25.40%

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