[EPIC] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -87.75%
YoY- -148.88%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 129,667 121,716 112,237 97,302 92,333 89,188 84,278 33.37%
PBT 35,619 26,859 18,414 1,020 5,325 8,140 12,982 96.34%
Tax -12,080 -10,853 -9,831 -12,653 -11,516 -11,624 -10,481 9.95%
NP 23,539 16,006 8,583 -11,633 -6,191 -3,484 2,501 347.60%
-
NP to SH 20,935 14,318 7,571 -11,389 -6,066 -3,672 2,305 337.07%
-
Tax Rate 33.91% 40.41% 53.39% 1,240.49% 216.26% 142.80% 80.73% -
Total Cost 106,128 105,710 103,654 108,935 98,524 92,672 81,777 19.03%
-
Net Worth 270,905 259,345 165,258 240,719 250,522 244,058 250,622 5.34%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 9,714 9,714 9,590 15,361 17,163 33,563 33,619 -56.39%
Div Payout % 46.41% 67.85% 126.67% 0.00% 0.00% 0.00% 1,458.55% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 270,905 259,345 165,258 240,719 250,522 244,058 250,622 5.34%
NOSH 167,225 165,188 165,258 157,333 165,909 161,627 164,882 0.94%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 18.15% 13.15% 7.65% -11.96% -6.71% -3.91% 2.97% -
ROE 7.73% 5.52% 4.58% -4.73% -2.42% -1.50% 0.92% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 77.54 73.68 67.92 61.84 55.65 55.18 51.11 32.13%
EPS 12.52 8.67 4.58 -7.24 -3.66 -2.27 1.40 332.57%
DPS 5.81 5.88 5.80 9.76 10.35 20.77 20.50 -56.95%
NAPS 1.62 1.57 1.00 1.53 1.51 1.51 1.52 4.35%
Adjusted Per Share Value based on latest NOSH - 157,333
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 77.73 72.97 67.28 58.33 55.35 53.47 50.52 33.38%
EPS 12.55 8.58 4.54 -6.83 -3.64 -2.20 1.38 337.45%
DPS 5.82 5.82 5.75 9.21 10.29 20.12 20.15 -56.40%
NAPS 1.624 1.5547 0.9907 1.443 1.5018 1.4631 1.5024 5.34%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.36 1.70 1.33 1.29 1.36 1.61 1.69 -
P/RPS 3.04 2.31 1.96 2.09 2.44 2.92 3.31 -5.52%
P/EPS 18.85 19.61 29.03 -17.82 -37.20 -70.87 120.89 -71.12%
EY 5.30 5.10 3.44 -5.61 -2.69 -1.41 0.83 245.36%
DY 2.46 3.46 4.36 7.57 7.61 12.90 12.13 -65.58%
P/NAPS 1.46 1.08 1.33 0.84 0.90 1.07 1.11 20.10%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/07/07 17/05/07 15/02/07 21/11/06 17/08/06 22/05/06 09/03/06 -
Price 2.83 2.27 1.57 1.29 1.39 1.47 1.60 -
P/RPS 3.65 3.08 2.31 2.09 2.50 2.66 3.13 10.82%
P/EPS 22.61 26.19 34.27 -17.82 -38.02 -64.70 114.45 -66.18%
EY 4.42 3.82 2.92 -5.61 -2.63 -1.55 0.87 196.41%
DY 2.05 2.59 3.70 7.57 7.44 14.13 12.81 -70.62%
P/NAPS 1.75 1.45 1.57 0.84 0.92 0.97 1.05 40.70%

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