[EPIC] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 111.65%
YoY- 971.94%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 69,335 40,073 33,859 33,092 36,631 26,085 25,908 92.41%
PBT 12,212 12,642 12,393 11,790 6,504 4,932 3,633 123.90%
Tax -3,071 -3,526 -3,675 -3,672 -1,635 -3,098 -2,448 16.26%
NP 9,141 9,116 8,718 8,118 4,869 1,834 1,185 288.95%
-
NP to SH 6,781 8,464 8,077 7,450 3,520 1,888 1,460 177.59%
-
Tax Rate 25.15% 27.89% 29.65% 31.15% 25.14% 62.81% 67.38% -
Total Cost 60,194 30,957 25,141 24,974 31,762 24,251 24,723 80.68%
-
Net Worth 296,668 272,175 270,905 259,345 165,258 240,719 250,522 11.89%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 5,808 - 5,781 - 3,933 - -
Div Payout % - 68.63% - 77.61% - 208.33% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 296,668 272,175 270,905 259,345 165,258 240,719 250,522 11.89%
NOSH 169,525 165,960 167,225 165,188 165,258 157,333 165,909 1.44%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.18% 22.75% 25.75% 24.53% 13.29% 7.03% 4.57% -
ROE 2.29% 3.11% 2.98% 2.87% 2.13% 0.78% 0.58% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 40.90 24.15 20.25 20.03 22.17 16.58 15.62 89.64%
EPS 4.00 5.10 4.83 4.51 2.10 1.20 0.88 173.64%
DPS 0.00 3.50 0.00 3.50 0.00 2.50 0.00 -
NAPS 1.75 1.64 1.62 1.57 1.00 1.53 1.51 10.30%
Adjusted Per Share Value based on latest NOSH - 165,188
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 41.56 24.02 20.30 19.84 21.96 15.64 15.53 92.40%
EPS 4.07 5.07 4.84 4.47 2.11 1.13 0.88 176.81%
DPS 0.00 3.48 0.00 3.47 0.00 2.36 0.00 -
NAPS 1.7784 1.6316 1.624 1.5547 0.9907 1.443 1.5018 11.89%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.62 2.58 2.36 1.70 1.33 1.29 1.36 -
P/RPS 6.41 10.68 11.66 8.49 6.00 7.78 8.71 -18.44%
P/EPS 65.50 50.59 48.86 37.69 62.44 107.50 154.55 -43.48%
EY 1.53 1.98 2.05 2.65 1.60 0.93 0.65 76.67%
DY 0.00 1.36 0.00 2.06 0.00 1.94 0.00 -
P/NAPS 1.50 1.57 1.46 1.08 1.33 0.84 0.90 40.44%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 19/02/08 20/11/07 23/07/07 17/05/07 15/02/07 21/11/06 17/08/06 -
Price 2.10 2.50 2.83 2.27 1.57 1.29 1.39 -
P/RPS 5.13 10.35 13.98 11.33 7.08 7.78 8.90 -30.67%
P/EPS 52.50 49.02 58.59 50.33 73.71 107.50 157.95 -51.92%
EY 1.90 2.04 1.71 1.99 1.36 0.93 0.63 108.32%
DY 0.00 1.40 0.00 1.54 0.00 1.94 0.00 -
P/NAPS 1.20 1.52 1.75 1.45 1.57 0.84 0.92 19.32%

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