[EPIC] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.79%
YoY- 348.31%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 61,664 57,444 69,335 40,073 33,859 33,092 36,631 41.55%
PBT 13,887 13,116 12,212 12,642 12,393 11,790 6,504 65.88%
Tax -4,543 -4,568 -3,071 -3,526 -3,675 -3,672 -1,635 97.76%
NP 9,344 8,548 9,141 9,116 8,718 8,118 4,869 54.49%
-
NP to SH 8,158 7,052 6,781 8,464 8,077 7,450 3,520 75.21%
-
Tax Rate 32.71% 34.83% 25.15% 27.89% 29.65% 31.15% 25.14% -
Total Cost 52,320 48,896 60,194 30,957 25,141 24,974 31,762 39.52%
-
Net Worth 309,733 304,402 296,668 272,175 270,905 259,345 165,258 52.07%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 5,918 - 5,808 - 5,781 - -
Div Payout % - 83.93% - 68.63% - 77.61% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 309,733 304,402 296,668 272,175 270,905 259,345 165,258 52.07%
NOSH 169,253 169,112 169,525 165,960 167,225 165,188 165,258 1.60%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.15% 14.88% 13.18% 22.75% 25.75% 24.53% 13.29% -
ROE 2.63% 2.32% 2.29% 3.11% 2.98% 2.87% 2.13% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 36.43 33.97 40.90 24.15 20.25 20.03 22.17 39.29%
EPS 4.82 4.17 4.00 5.10 4.83 4.51 2.10 74.08%
DPS 0.00 3.50 0.00 3.50 0.00 3.50 0.00 -
NAPS 1.83 1.80 1.75 1.64 1.62 1.57 1.00 49.66%
Adjusted Per Share Value based on latest NOSH - 165,960
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 36.97 34.44 41.56 24.02 20.30 19.84 21.96 41.56%
EPS 4.89 4.23 4.07 5.07 4.84 4.47 2.11 75.21%
DPS 0.00 3.55 0.00 3.48 0.00 3.47 0.00 -
NAPS 1.8568 1.8248 1.7784 1.6316 1.624 1.5547 0.9907 52.07%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.78 1.85 2.62 2.58 2.36 1.70 1.33 -
P/RPS 4.89 5.45 6.41 10.68 11.66 8.49 6.00 -12.75%
P/EPS 36.93 44.36 65.50 50.59 48.86 37.69 62.44 -29.56%
EY 2.71 2.25 1.53 1.98 2.05 2.65 1.60 42.13%
DY 0.00 1.89 0.00 1.36 0.00 2.06 0.00 -
P/NAPS 0.97 1.03 1.50 1.57 1.46 1.08 1.33 -18.99%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 24/07/08 12/05/08 19/02/08 20/11/07 23/07/07 17/05/07 15/02/07 -
Price 1.62 2.13 2.10 2.50 2.83 2.27 1.57 -
P/RPS 4.45 6.27 5.13 10.35 13.98 11.33 7.08 -26.64%
P/EPS 33.61 51.08 52.50 49.02 58.59 50.33 73.71 -40.78%
EY 2.98 1.96 1.90 2.04 1.71 1.99 1.36 68.78%
DY 0.00 1.64 0.00 1.40 0.00 1.54 0.00 -
P/NAPS 0.89 1.18 1.20 1.52 1.75 1.45 1.57 -31.52%

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