[EPIC] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 86.44%
YoY- 122.8%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 40,073 33,859 33,092 36,631 26,085 25,908 23,613 42.23%
PBT 12,642 12,393 11,790 6,504 4,932 3,633 3,345 142.43%
Tax -3,526 -3,675 -3,672 -1,635 -3,098 -2,448 -2,650 20.95%
NP 9,116 8,718 8,118 4,869 1,834 1,185 695 455.30%
-
NP to SH 8,464 8,077 7,450 3,520 1,888 1,460 695 428.52%
-
Tax Rate 27.89% 29.65% 31.15% 25.14% 62.81% 67.38% 79.22% -
Total Cost 30,957 25,141 24,974 31,762 24,251 24,723 22,918 22.17%
-
Net Worth 272,175 270,905 259,345 165,258 240,719 250,522 244,058 7.53%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,808 - 5,781 - 3,933 - 5,656 1.78%
Div Payout % 68.63% - 77.61% - 208.33% - 813.95% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 272,175 270,905 259,345 165,258 240,719 250,522 244,058 7.53%
NOSH 165,960 167,225 165,188 165,258 157,333 165,909 161,627 1.77%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 22.75% 25.75% 24.53% 13.29% 7.03% 4.57% 2.94% -
ROE 3.11% 2.98% 2.87% 2.13% 0.78% 0.58% 0.28% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 24.15 20.25 20.03 22.17 16.58 15.62 14.61 39.75%
EPS 5.10 4.83 4.51 2.10 1.20 0.88 0.43 419.29%
DPS 3.50 0.00 3.50 0.00 2.50 0.00 3.50 0.00%
NAPS 1.64 1.62 1.57 1.00 1.53 1.51 1.51 5.65%
Adjusted Per Share Value based on latest NOSH - 165,258
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 24.02 20.30 19.84 21.96 15.64 15.53 14.16 42.18%
EPS 5.07 4.84 4.47 2.11 1.13 0.88 0.42 425.42%
DPS 3.48 0.00 3.47 0.00 2.36 0.00 3.39 1.76%
NAPS 1.6316 1.624 1.5547 0.9907 1.443 1.5018 1.4631 7.53%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.58 2.36 1.70 1.33 1.29 1.36 1.61 -
P/RPS 10.68 11.66 8.49 6.00 7.78 8.71 11.02 -2.06%
P/EPS 50.59 48.86 37.69 62.44 107.50 154.55 374.42 -73.63%
EY 1.98 2.05 2.65 1.60 0.93 0.65 0.27 276.99%
DY 1.36 0.00 2.06 0.00 1.94 0.00 2.17 -26.74%
P/NAPS 1.57 1.46 1.08 1.33 0.84 0.90 1.07 29.09%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 23/07/07 17/05/07 15/02/07 21/11/06 17/08/06 22/05/06 -
Price 2.50 2.83 2.27 1.57 1.29 1.39 1.47 -
P/RPS 10.35 13.98 11.33 7.08 7.78 8.90 10.06 1.91%
P/EPS 49.02 58.59 50.33 73.71 107.50 157.95 341.86 -72.57%
EY 2.04 1.71 1.99 1.36 0.93 0.63 0.29 266.69%
DY 1.40 0.00 1.54 0.00 1.94 0.00 2.38 -29.77%
P/NAPS 1.52 1.75 1.45 1.57 0.84 0.92 0.97 34.87%

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