[EPIC] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

17-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- 87.1%

YoY- 6.25%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Quarter Result
Revenue	25,908	23,613	21,696	21,116	22,763	18,703	24,729	3.16%
YoY %	9.72%	8.84%	2.75%	-7.24%	21.71%	-24.37%	-	-
Horiz. %	104.77%	95.49%	87.74%	85.39%	92.05%	75.63%	100.00%	-
PBT	3,633	3,345	-10,890	9,237	6,448	8,187	7,500	-38.40%
YoY %	8.61%	130.72%	-217.90%	43.25%	-21.24%	9.16%	-	-
Horiz. %	48.44%	44.60%	-145.20%	123.16%	85.97%	109.16%	100.00%	-
Tax	-2,448	-2,650	-4,457	-1,961	-2,556	-1,507	-1,945	16.62%
YoY %	7.62%	40.54%	-127.28%	23.28%	-69.61%	22.52%	-	-
Horiz. %	125.86%	136.25%	229.15%	100.82%	131.41%	77.48%	100.00%	-
NP	1,185	695	-15,347	7,276	3,892	6,680	5,555	-64.39%
YoY %	70.50%	104.53%	-310.93%	86.95%	-41.74%	20.25%	-	-
Horiz. %	21.33%	12.51%	-276.27%	130.98%	70.06%	120.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,460	695	-15,440	7,211	3,854	6,680	5,555	-59.06%
YoY %	110.07%	104.50%	-314.12%	87.10%	-42.31%	20.25%	-	-
Horiz. %	26.28%	12.51%	-277.95%	129.81%	69.38%	120.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	67.38%	79.22%	-	21.23%	39.64%	18.41%	25.93%	-
YoY %	-14.95%	0.00%	-	-46.44%	115.32%	-29.00%	-	-
Horiz. %	259.85%	305.51%	-	81.87%	152.87%	71.00%	100.00%	-
Total Cost	24,723	22,918	37,043	13,840	18,871	12,023	19,174	18.52%
YoY %	7.88%	-38.13%	167.65%	-26.66%	56.96%	-37.30%	-	-
Horiz. %	128.94%	119.53%	193.19%	72.18%	98.42%	62.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	250,522	244,058	250,622	254,023	260,760	272,575	272,848	-5.54%
YoY %	2.65%	-2.62%	-1.34%	-2.58%	-4.33%	-0.10%	-	-
Horiz. %	91.82%	89.45%	91.85%	93.10%	95.57%	99.90%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	-	5,656	5,770	5,736	16,400	5,712	5,718	-
YoY %	-	-1.98%	0.59%	-65.02%	187.11%	-0.10%	-	-
Horiz. %	-	98.92%	100.91%	100.31%	286.81%	99.90%	100.00%	-
Div Payout %	-	813.95%	0.00%	79.55%	425.53%	85.52%	102.94%	-
YoY %	-	0.00%	0.00%	-81.31%	397.58%	-16.92%	-	-
Horiz. %	-	790.70%	0.00%	77.28%	413.38%	83.08%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	250,522	244,058	250,622	254,023	260,760	272,575	272,848	-5.54%
YoY %	2.65%	-2.62%	-1.34%	-2.58%	-4.33%	-0.10%	-	-
Horiz. %	91.82%	89.45%	91.85%	93.10%	95.57%	99.90%	100.00%	-
NOSH	165,909	161,627	164,882	163,886	164,000	163,218	163,382	1.03%
YoY %	2.65%	-1.97%	0.61%	-0.07%	0.48%	-0.10%	-	-
Horiz. %	101.55%	98.93%	100.92%	100.31%	100.38%	99.90%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	4.57%	2.94%	-70.74%	34.46%	17.10%	35.72%	22.46%	-
YoY %	55.44%	104.16%	-305.28%	101.52%	-52.13%	59.04%	-	-
Horiz. %	20.35%	13.09%	-314.96%	153.43%	76.14%	159.04%	100.00%	-
ROE	0.58%	0.28%	-6.16%	2.84%	1.48%	2.45%	2.04%	-
YoY %	107.14%	104.55%	-316.90%	91.89%	-39.59%	20.10%	-	-
Horiz. %	28.43%	13.73%	-301.96%	139.22%	72.55%	120.10%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	15.62	14.61	13.16	12.88	13.88	11.46	15.14	2.10%
YoY %	6.91%	11.02%	2.17%	-7.20%	21.12%	-24.31%	-	-
Horiz. %	103.17%	96.50%	86.92%	85.07%	91.68%	75.69%	100.00%	-
EPS	0.88	0.43	-9.41	4.40	2.35	4.07	3.40	-59.48%
YoY %	104.65%	104.57%	-313.86%	87.23%	-42.26%	19.71%	-	-
Horiz. %	25.88%	12.65%	-276.76%	129.41%	69.12%	119.71%	100.00%	-
DPS	0.00	3.50	3.50	3.50	10.00	3.50	3.50	-
YoY %	0.00%	0.00%	0.00%	-65.00%	185.71%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	285.71%	100.00%	100.00%	-
NAPS	1.51	1.51	1.52	1.55	1.59	1.67	1.67	-6.51%
YoY %	0.00%	-0.66%	-1.94%	-2.52%	-4.79%	0.00%	-	-
Horiz. %	90.42%	90.42%	91.02%	92.81%	95.21%	100.00%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 163,886
RPS	15.53	14.16	13.01	12.66	13.65	11.21	14.82	3.17%
YoY %	9.68%	8.84%	2.76%	-7.25%	21.77%	-24.36%	-	-
Horiz. %	104.79%	95.55%	87.79%	85.43%	92.11%	75.64%	100.00%	-
EPS	0.88	0.42	-9.26	4.32	2.31	4.00	3.33	-58.91%
YoY %	109.52%	104.54%	-314.35%	87.01%	-42.25%	20.12%	-	-
Horiz. %	26.43%	12.61%	-278.08%	129.73%	69.37%	120.12%	100.00%	-
DPS	0.00	3.39	3.46	3.44	9.83	3.42	3.43	-
YoY %	0.00%	-2.02%	0.58%	-65.01%	187.43%	-0.29%	-	-
Horiz. %	0.00%	98.83%	100.87%	100.29%	286.59%	99.71%	100.00%	-
NAPS	1.5018	1.4631	1.5024	1.5228	1.5632	1.634	1.6356	-5.54%
YoY %	2.65%	-2.62%	-1.34%	-2.58%	-4.33%	-0.10%	-	-
Horiz. %	91.82%	89.45%	91.86%	93.10%	95.57%	99.90%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	1.36	1.61	1.69	1.75	1.76	1.65	1.75	-
P/RPS	8.71	11.02	12.84	13.58	12.68	14.40	11.56	-17.24%
YoY %	-20.96%	-14.17%	-5.45%	7.10%	-11.94%	24.57%	-	-
Horiz. %	75.35%	95.33%	111.07%	117.47%	109.69%	124.57%	100.00%	-
P/EPS	154.55	374.42	-18.05	39.77	74.89	40.32	51.47	108.55%
YoY %	-58.72%	2,174.35%	-145.39%	-46.90%	85.74%	-21.66%	-	-
Horiz. %	300.27%	727.45%	-35.07%	77.27%	145.50%	78.34%	100.00%	-
EY	0.65	0.27	-5.54	2.51	1.34	2.48	1.94	-51.85%
YoY %	140.74%	104.87%	-320.72%	87.31%	-45.97%	27.84%	-	-
Horiz. %	33.51%	13.92%	-285.57%	129.38%	69.07%	127.84%	100.00%	-
DY	0.00	2.17	2.07	2.00	5.68	2.12	2.00	-
YoY %	0.00%	4.83%	3.50%	-64.79%	167.92%	6.00%	-	-
Horiz. %	0.00%	108.50%	103.50%	100.00%	284.00%	106.00%	100.00%	-
P/NAPS	0.90	1.07	1.11	1.13	1.11	0.99	1.05	-9.79%
YoY %	-15.89%	-3.60%	-1.77%	1.80%	12.12%	-5.71%	-	-
Horiz. %	85.71%	101.90%	105.71%	107.62%	105.71%	94.29%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	17/08/06	22/05/06	09/03/06	17/11/05	30/08/05	26/05/05	17/02/05	-
Price	1.39	1.47	1.60	1.64	1.78	1.75	1.71	-
P/RPS	8.90	10.06	12.16	12.73	12.82	15.27	11.30	-14.75%
YoY %	-11.53%	-17.27%	-4.48%	-0.70%	-16.04%	35.13%	-	-
Horiz. %	78.76%	89.03%	107.61%	112.65%	113.45%	135.13%	100.00%	-
P/EPS	157.95	341.86	-17.09	37.27	75.74	42.76	50.29	114.91%
YoY %	-53.80%	2,100.35%	-145.85%	-50.79%	77.13%	-14.97%	-	-
Horiz. %	314.08%	679.78%	-33.98%	74.11%	150.61%	85.03%	100.00%	-
EY	0.63	0.29	-5.85	2.68	1.32	2.34	1.99	-53.64%
YoY %	117.24%	104.96%	-318.28%	103.03%	-43.59%	17.59%	-	-
Horiz. %	31.66%	14.57%	-293.97%	134.67%	66.33%	117.59%	100.00%	-
DY	0.00	2.38	2.19	2.13	5.62	2.00	2.05	-
YoY %	0.00%	8.68%	2.82%	-62.10%	181.00%	-2.44%	-	-
Horiz. %	0.00%	116.10%	106.83%	103.90%	274.15%	97.56%	100.00%	-
P/NAPS	0.92	0.97	1.05	1.06	1.12	1.05	1.02	-6.66%
YoY %	-5.15%	-7.62%	-0.94%	-5.36%	6.67%	2.94%	-	-
Horiz. %	90.20%	95.10%	102.94%	103.92%	109.80%	102.94%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos