[EPIC] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -143.4%
YoY- -169.87%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 43,751 47,936 42,234 65,001 60,683 61,664 57,444 -16.58%
PBT 14,359 16,053 11,772 -2,127 14,958 13,887 13,116 6.21%
Tax -1,880 675 -3,687 -1,694 -3,125 -4,543 -4,568 -44.64%
NP 12,479 16,728 8,085 -3,821 11,833 9,344 8,548 28.66%
-
NP to SH 10,804 13,873 7,905 -4,738 10,916 8,158 7,052 32.86%
-
Tax Rate 13.09% -4.20% 31.32% - 20.89% 32.71% 34.83% -
Total Cost 31,272 31,208 34,149 68,822 48,850 52,320 48,896 -25.74%
-
Net Worth 314,975 319,755 311,460 169,900 316,479 309,733 304,402 2.30%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,926 5,921 8,463 - 6,769 - 5,918 0.09%
Div Payout % 54.86% 42.68% 107.07% - 62.02% - 83.93% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 314,975 319,755 311,460 169,900 316,479 309,733 304,402 2.30%
NOSH 169,341 169,182 169,271 169,900 169,240 169,253 169,112 0.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 28.52% 34.90% 19.14% -5.88% 19.50% 15.15% 14.88% -
ROE 3.43% 4.34% 2.54% -2.79% 3.45% 2.63% 2.32% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.84 28.33 24.95 38.26 35.86 36.43 33.97 -16.65%
EPS 6.38 8.20 4.67 -2.80 6.45 4.82 4.17 32.74%
DPS 3.50 3.50 5.00 0.00 4.00 0.00 3.50 0.00%
NAPS 1.86 1.89 1.84 1.00 1.87 1.83 1.80 2.20%
Adjusted Per Share Value based on latest NOSH - 169,900
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 26.23 28.74 25.32 38.97 36.38 36.97 34.44 -16.58%
EPS 6.48 8.32 4.74 -2.84 6.54 4.89 4.23 32.85%
DPS 3.55 3.55 5.07 0.00 4.06 0.00 3.55 0.00%
NAPS 1.8882 1.9168 1.8671 1.0185 1.8972 1.8568 1.8248 2.30%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.52 1.58 1.33 0.90 1.12 1.78 1.85 -
P/RPS 5.88 5.58 5.33 2.35 3.12 4.89 5.45 5.18%
P/EPS 23.82 19.27 28.48 -32.27 17.36 36.93 44.36 -33.91%
EY 4.20 5.19 3.51 -3.10 5.76 2.71 2.25 51.54%
DY 2.30 2.22 3.76 0.00 3.57 0.00 1.89 13.97%
P/NAPS 0.82 0.84 0.72 0.90 0.60 0.97 1.03 -14.08%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 17/08/09 29/04/09 27/02/09 10/11/08 24/07/08 12/05/08 -
Price 1.49 1.56 1.32 1.22 1.04 1.62 2.13 -
P/RPS 5.77 5.51 5.29 3.19 2.90 4.45 6.27 -5.38%
P/EPS 23.35 19.02 28.27 -43.75 16.12 33.61 51.08 -40.63%
EY 4.28 5.26 3.54 -2.29 6.20 2.98 1.96 68.23%
DY 2.35 2.24 3.79 0.00 3.85 0.00 1.64 27.07%
P/NAPS 0.80 0.83 0.72 1.22 0.56 0.89 1.18 -22.80%

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