[EPIC] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
12-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 4.0%
YoY- -5.34%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 65,001 60,683 61,664 57,444 69,335 40,073 33,859 54.16%
PBT -2,127 14,958 13,887 13,116 12,212 12,642 12,393 -
Tax -1,694 -3,125 -4,543 -4,568 -3,071 -3,526 -3,675 -40.18%
NP -3,821 11,833 9,344 8,548 9,141 9,116 8,718 -
-
NP to SH -4,738 10,916 8,158 7,052 6,781 8,464 8,077 -
-
Tax Rate - 20.89% 32.71% 34.83% 25.15% 27.89% 29.65% -
Total Cost 68,822 48,850 52,320 48,896 60,194 30,957 25,141 95.09%
-
Net Worth 169,900 316,479 309,733 304,402 296,668 272,175 270,905 -26.62%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 6,769 - 5,918 - 5,808 - -
Div Payout % - 62.02% - 83.93% - 68.63% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 169,900 316,479 309,733 304,402 296,668 272,175 270,905 -26.62%
NOSH 169,900 169,240 169,253 169,112 169,525 165,960 167,225 1.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -5.88% 19.50% 15.15% 14.88% 13.18% 22.75% 25.75% -
ROE -2.79% 3.45% 2.63% 2.32% 2.29% 3.11% 2.98% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 38.26 35.86 36.43 33.97 40.90 24.15 20.25 52.53%
EPS -2.80 6.45 4.82 4.17 4.00 5.10 4.83 -
DPS 0.00 4.00 0.00 3.50 0.00 3.50 0.00 -
NAPS 1.00 1.87 1.83 1.80 1.75 1.64 1.62 -27.39%
Adjusted Per Share Value based on latest NOSH - 169,112
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 38.97 36.38 36.97 34.44 41.56 24.02 20.30 54.15%
EPS -2.84 6.54 4.89 4.23 4.07 5.07 4.84 -
DPS 0.00 4.06 0.00 3.55 0.00 3.48 0.00 -
NAPS 1.0185 1.8972 1.8568 1.8248 1.7784 1.6316 1.624 -26.62%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.90 1.12 1.78 1.85 2.62 2.58 2.36 -
P/RPS 2.35 3.12 4.89 5.45 6.41 10.68 11.66 -65.45%
P/EPS -32.27 17.36 36.93 44.36 65.50 50.59 48.86 -
EY -3.10 5.76 2.71 2.25 1.53 1.98 2.05 -
DY 0.00 3.57 0.00 1.89 0.00 1.36 0.00 -
P/NAPS 0.90 0.60 0.97 1.03 1.50 1.57 1.46 -27.46%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 10/11/08 24/07/08 12/05/08 19/02/08 20/11/07 23/07/07 -
Price 1.22 1.04 1.62 2.13 2.10 2.50 2.83 -
P/RPS 3.19 2.90 4.45 6.27 5.13 10.35 13.98 -62.49%
P/EPS -43.75 16.12 33.61 51.08 52.50 49.02 58.59 -
EY -2.29 6.20 2.98 1.96 1.90 2.04 1.71 -
DY 0.00 3.85 0.00 1.64 0.00 1.40 0.00 -
P/NAPS 1.22 0.56 0.89 1.18 1.20 1.52 1.75 -21.29%

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