[EPIC] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 166.48%
YoY- 228.46%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 143,655 129,667 121,716 112,237 97,302 92,333 89,188 37.36%
PBT 43,329 35,619 26,859 18,414 1,020 5,325 8,140 204.55%
Tax -12,508 -12,080 -10,853 -9,831 -12,653 -11,516 -11,624 5.00%
NP 30,821 23,539 16,006 8,583 -11,633 -6,191 -3,484 -
-
NP to SH 27,511 20,935 14,318 7,571 -11,389 -6,066 -3,672 -
-
Tax Rate 28.87% 33.91% 40.41% 53.39% 1,240.49% 216.26% 142.80% -
Total Cost 112,834 106,128 105,710 103,654 108,935 98,524 92,672 14.00%
-
Net Worth 272,175 270,905 259,345 165,258 240,719 250,522 244,058 7.53%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 11,590 9,714 9,714 9,590 15,361 17,163 33,563 -50.74%
Div Payout % 42.13% 46.41% 67.85% 126.67% 0.00% 0.00% 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 272,175 270,905 259,345 165,258 240,719 250,522 244,058 7.53%
NOSH 165,960 167,225 165,188 165,258 157,333 165,909 161,627 1.77%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 21.45% 18.15% 13.15% 7.65% -11.96% -6.71% -3.91% -
ROE 10.11% 7.73% 5.52% 4.58% -4.73% -2.42% -1.50% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 86.56 77.54 73.68 67.92 61.84 55.65 55.18 34.97%
EPS 16.58 12.52 8.67 4.58 -7.24 -3.66 -2.27 -
DPS 7.00 5.81 5.88 5.80 9.76 10.35 20.77 -51.53%
NAPS 1.64 1.62 1.57 1.00 1.53 1.51 1.51 5.65%
Adjusted Per Share Value based on latest NOSH - 165,258
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 86.12 77.73 72.97 67.28 58.33 55.35 53.47 37.36%
EPS 16.49 12.55 8.58 4.54 -6.83 -3.64 -2.20 -
DPS 6.95 5.82 5.82 5.75 9.21 10.29 20.12 -50.73%
NAPS 1.6316 1.624 1.5547 0.9907 1.443 1.5018 1.4631 7.53%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.58 2.36 1.70 1.33 1.29 1.36 1.61 -
P/RPS 2.98 3.04 2.31 1.96 2.09 2.44 2.92 1.36%
P/EPS 15.56 18.85 19.61 29.03 -17.82 -37.20 -70.87 -
EY 6.43 5.30 5.10 3.44 -5.61 -2.69 -1.41 -
DY 2.71 2.46 3.46 4.36 7.57 7.61 12.90 -64.62%
P/NAPS 1.57 1.46 1.08 1.33 0.84 0.90 1.07 29.09%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 23/07/07 17/05/07 15/02/07 21/11/06 17/08/06 22/05/06 -
Price 2.50 2.83 2.27 1.57 1.29 1.39 1.47 -
P/RPS 2.89 3.65 3.08 2.31 2.09 2.50 2.66 5.67%
P/EPS 15.08 22.61 26.19 34.27 -17.82 -38.02 -64.70 -
EY 6.63 4.42 3.82 2.92 -5.61 -2.63 -1.55 -
DY 2.80 2.05 2.59 3.70 7.57 7.44 14.13 -65.97%
P/NAPS 1.52 1.75 1.45 1.57 0.84 0.92 0.97 34.87%

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