[EPIC] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 34.4%
YoY- 35.85%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 22,763 18,703 24,729 18,253 19,479 17,596 22,954 -0.55%
PBT 6,448 8,187 7,500 8,277 7,253 8,272 7,028 -5.58%
Tax -2,556 -1,507 -1,945 -1,490 -2,203 -2,238 -1,629 35.06%
NP 3,892 6,680 5,555 6,787 5,050 6,034 5,399 -19.61%
-
NP to SH 3,854 6,680 5,555 6,787 5,050 6,034 5,399 -20.14%
-
Tax Rate 39.64% 18.41% 25.93% 18.00% 30.37% 27.06% 23.18% -
Total Cost 18,871 12,023 19,174 11,466 14,429 11,562 17,555 4.94%
-
Net Worth 260,760 272,575 272,848 268,248 260,567 255,718 254,213 1.71%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 16,400 5,712 5,718 5,655 - - 4,035 154.90%
Div Payout % 425.53% 85.52% 102.94% 83.33% - - 74.74% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 260,760 272,575 272,848 268,248 260,567 255,718 254,213 1.71%
NOSH 164,000 163,218 163,382 161,595 80,670 80,668 80,702 60.50%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 17.10% 35.72% 22.46% 37.18% 25.93% 34.29% 23.52% -
ROE 1.48% 2.45% 2.04% 2.53% 1.94% 2.36% 2.12% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 13.88 11.46 15.14 11.30 24.15 21.81 28.44 -38.03%
EPS 2.35 4.07 3.40 4.20 6.26 7.48 6.69 -50.24%
DPS 10.00 3.50 3.50 3.50 0.00 0.00 5.00 58.80%
NAPS 1.59 1.67 1.67 1.66 3.23 3.17 3.15 -36.63%
Adjusted Per Share Value based on latest NOSH - 161,595
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 13.65 11.21 14.82 10.94 11.68 10.55 13.76 -0.53%
EPS 2.31 4.00 3.33 4.07 3.03 3.62 3.24 -20.20%
DPS 9.83 3.42 3.43 3.39 0.00 0.00 2.42 154.79%
NAPS 1.5632 1.634 1.6356 1.6081 1.562 1.533 1.5239 1.71%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.76 1.65 1.75 1.73 3.30 3.56 2.95 -
P/RPS 12.68 14.40 11.56 15.32 13.67 16.32 10.37 14.36%
P/EPS 74.89 40.32 51.47 41.19 52.72 47.59 44.10 42.38%
EY 1.34 2.48 1.94 2.43 1.90 2.10 2.27 -29.65%
DY 5.68 2.12 2.00 2.02 0.00 0.00 1.69 124.54%
P/NAPS 1.11 0.99 1.05 1.04 1.02 1.12 0.94 11.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 26/05/05 17/02/05 25/11/04 17/08/04 24/05/04 24/03/04 -
Price 1.78 1.75 1.71 1.73 1.46 3.40 3.88 -
P/RPS 12.82 15.27 11.30 15.32 6.05 15.59 13.64 -4.05%
P/EPS 75.74 42.76 50.29 41.19 23.32 45.45 58.00 19.49%
EY 1.32 2.34 1.99 2.43 4.29 2.20 1.72 -16.19%
DY 5.62 2.00 2.05 2.02 0.00 0.00 1.29 166.98%
P/NAPS 1.12 1.05 1.02 1.04 0.45 1.07 1.23 -6.06%

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