[EPIC] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -18.15%
YoY- 2.89%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 21,116 22,763 18,703 24,729 18,253 19,479 17,596 12.91%
PBT 9,237 6,448 8,187 7,500 8,277 7,253 8,272 7.62%
Tax -1,961 -2,556 -1,507 -1,945 -1,490 -2,203 -2,238 -8.42%
NP 7,276 3,892 6,680 5,555 6,787 5,050 6,034 13.27%
-
NP to SH 7,211 3,854 6,680 5,555 6,787 5,050 6,034 12.60%
-
Tax Rate 21.23% 39.64% 18.41% 25.93% 18.00% 30.37% 27.06% -
Total Cost 13,840 18,871 12,023 19,174 11,466 14,429 11,562 12.72%
-
Net Worth 254,023 260,760 272,575 272,848 268,248 260,567 255,718 -0.44%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 5,736 16,400 5,712 5,718 5,655 - - -
Div Payout % 79.55% 425.53% 85.52% 102.94% 83.33% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 254,023 260,760 272,575 272,848 268,248 260,567 255,718 -0.44%
NOSH 163,886 164,000 163,218 163,382 161,595 80,670 80,668 60.33%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 34.46% 17.10% 35.72% 22.46% 37.18% 25.93% 34.29% -
ROE 2.84% 1.48% 2.45% 2.04% 2.53% 1.94% 2.36% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.88 13.88 11.46 15.14 11.30 24.15 21.81 -29.58%
EPS 4.40 2.35 4.07 3.40 4.20 6.26 7.48 -29.77%
DPS 3.50 10.00 3.50 3.50 3.50 0.00 0.00 -
NAPS 1.55 1.59 1.67 1.67 1.66 3.23 3.17 -37.90%
Adjusted Per Share Value based on latest NOSH - 163,382
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.66 13.65 11.21 14.82 10.94 11.68 10.55 12.91%
EPS 4.32 2.31 4.00 3.33 4.07 3.03 3.62 12.49%
DPS 3.44 9.83 3.42 3.43 3.39 0.00 0.00 -
NAPS 1.5228 1.5632 1.634 1.6356 1.6081 1.562 1.533 -0.44%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.75 1.76 1.65 1.75 1.73 3.30 3.56 -
P/RPS 13.58 12.68 14.40 11.56 15.32 13.67 16.32 -11.52%
P/EPS 39.77 74.89 40.32 51.47 41.19 52.72 47.59 -11.26%
EY 2.51 1.34 2.48 1.94 2.43 1.90 2.10 12.61%
DY 2.00 5.68 2.12 2.00 2.02 0.00 0.00 -
P/NAPS 1.13 1.11 0.99 1.05 1.04 1.02 1.12 0.59%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 17/11/05 30/08/05 26/05/05 17/02/05 25/11/04 17/08/04 24/05/04 -
Price 1.64 1.78 1.75 1.71 1.73 1.46 3.40 -
P/RPS 12.73 12.82 15.27 11.30 15.32 6.05 15.59 -12.62%
P/EPS 37.27 75.74 42.76 50.29 41.19 23.32 45.45 -12.38%
EY 2.68 1.32 2.34 1.99 2.43 4.29 2.20 14.04%
DY 2.13 5.62 2.00 2.05 2.02 0.00 0.00 -
P/NAPS 1.06 1.12 1.05 1.02 1.04 0.45 1.07 -0.62%

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