[EPIC] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
13-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -7.28%
YoY- -39.75%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 62,524 62,246 61,522 59,555 56,798 53,038 48,438 18.56%
PBT 20,541 19,284 19,942 24,419 23,958 24,271 22,045 -4.60%
Tax -9,708 -9,150 -9,413 -9,004 -7,332 -7,477 5,945 -
NP 10,833 10,134 10,529 15,415 16,626 16,794 27,990 -46.92%
-
NP to SH 10,833 10,134 10,546 15,432 16,643 16,811 27,990 -46.92%
-
Tax Rate 47.26% 47.45% 47.20% 36.87% 30.60% 30.81% -26.97% -
Total Cost 51,691 52,112 50,993 44,140 40,172 36,244 20,448 85.67%
-
Net Worth 258,936 284,999 254,911 254,104 250,222 242,184 253,377 1.45%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 10,378 10,378 13,701 8,072 8,072 8,072 8,068 18.29%
Div Payout % 95.81% 102.42% 129.92% 52.31% 48.51% 48.02% 28.83% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 258,936 284,999 254,911 254,104 250,222 242,184 253,377 1.45%
NOSH 80,665 94,999 80,413 80,668 80,716 80,728 80,693 -0.02%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 17.33% 16.28% 17.11% 25.88% 29.27% 31.66% 57.79% -
ROE 4.18% 3.56% 4.14% 6.07% 6.65% 6.94% 11.05% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 77.51 65.52 76.51 73.83 70.37 65.70 60.03 18.59%
EPS 13.43 10.67 13.11 19.13 20.62 20.82 34.69 -46.91%
DPS 12.87 10.93 17.00 10.00 10.00 10.00 10.00 18.33%
NAPS 3.21 3.00 3.17 3.15 3.10 3.00 3.14 1.48%
Adjusted Per Share Value based on latest NOSH - 80,668
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 37.48 37.31 36.88 35.70 34.05 31.79 29.04 18.55%
EPS 6.49 6.08 6.32 9.25 9.98 10.08 16.78 -46.94%
DPS 6.22 6.22 8.21 4.84 4.84 4.84 4.84 18.22%
NAPS 1.5523 1.7085 1.5281 1.5233 1.50 1.4518 1.5189 1.46%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.17 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.95 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 8.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 21/02/03 01/11/02 13/08/02 20/05/02 14/02/02 12/11/01 -
Price 1.79 1.70 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.31 2.59 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.33 15.94 0.00 0.00 0.00 0.00 0.00 -
EY 7.50 6.27 0.00 0.00 0.00 0.00 0.00 -
DY 7.19 6.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.00 0.00 0.00 0.00 0.00 -

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