[EPIC] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -65.2%
YoY- -126.52%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 121,716 112,237 97,302 92,333 89,188 84,278 87,311 24.81%
PBT 26,859 18,414 1,020 5,325 8,140 12,982 31,372 -9.84%
Tax -10,853 -9,831 -12,653 -11,516 -11,624 -10,481 -7,969 22.88%
NP 16,006 8,583 -11,633 -6,191 -3,484 2,501 23,403 -22.39%
-
NP to SH 14,318 7,571 -11,389 -6,066 -3,672 2,305 23,300 -27.74%
-
Tax Rate 40.41% 53.39% 1,240.49% 216.26% 142.80% 80.73% 25.40% -
Total Cost 105,710 103,654 108,935 98,524 92,672 81,777 63,908 39.90%
-
Net Worth 259,345 165,258 240,719 250,522 244,058 250,622 254,023 1.39%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 9,714 9,590 15,361 17,163 33,563 33,619 33,567 -56.28%
Div Payout % 67.85% 126.67% 0.00% 0.00% 0.00% 1,458.55% 144.06% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 259,345 165,258 240,719 250,522 244,058 250,622 254,023 1.39%
NOSH 165,188 165,258 157,333 165,909 161,627 164,882 163,886 0.52%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.15% 7.65% -11.96% -6.71% -3.91% 2.97% 26.80% -
ROE 5.52% 4.58% -4.73% -2.42% -1.50% 0.92% 9.17% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 73.68 67.92 61.84 55.65 55.18 51.11 53.28 24.14%
EPS 8.67 4.58 -7.24 -3.66 -2.27 1.40 14.22 -28.11%
DPS 5.88 5.80 9.76 10.35 20.77 20.50 20.50 -56.54%
NAPS 1.57 1.00 1.53 1.51 1.51 1.52 1.55 0.85%
Adjusted Per Share Value based on latest NOSH - 165,909
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 72.97 67.28 58.33 55.35 53.47 50.52 52.34 24.82%
EPS 8.58 4.54 -6.83 -3.64 -2.20 1.38 13.97 -27.76%
DPS 5.82 5.75 9.21 10.29 20.12 20.15 20.12 -56.29%
NAPS 1.5547 0.9907 1.443 1.5018 1.4631 1.5024 1.5228 1.39%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.70 1.33 1.29 1.36 1.61 1.69 1.75 -
P/RPS 2.31 1.96 2.09 2.44 2.92 3.31 3.28 -20.85%
P/EPS 19.61 29.03 -17.82 -37.20 -70.87 120.89 12.31 36.43%
EY 5.10 3.44 -5.61 -2.69 -1.41 0.83 8.12 -26.68%
DY 3.46 4.36 7.57 7.61 12.90 12.13 11.71 -55.67%
P/NAPS 1.08 1.33 0.84 0.90 1.07 1.11 1.13 -2.97%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 17/05/07 15/02/07 21/11/06 17/08/06 22/05/06 09/03/06 17/11/05 -
Price 2.27 1.57 1.29 1.39 1.47 1.60 1.64 -
P/RPS 3.08 2.31 2.09 2.50 2.66 3.13 3.08 0.00%
P/EPS 26.19 34.27 -17.82 -38.02 -64.70 114.45 11.54 72.78%
EY 3.82 2.92 -5.61 -2.63 -1.55 0.87 8.67 -42.12%
DY 2.59 3.70 7.57 7.44 14.13 12.81 12.50 -65.01%
P/NAPS 1.45 1.57 0.84 0.92 0.97 1.05 1.06 23.25%

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