[EPIC] QoQ TTM Result on 31-Mar-2006 [#1]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

22-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- -259.31%

YoY- -115.25%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	112,237	97,302	92,333	89,188	84,278	87,311	84,448	20.82%
YoY %	15.35%	5.38%	3.53%	5.83%	-3.47%	3.39%	-	-
Horiz. %	132.91%	115.22%	109.34%	105.61%	99.80%	103.39%	100.00%	-
PBT	18,414	1,020	5,325	8,140	12,982	31,372	30,412	-28.36%
YoY %	1,705.29%	-80.85%	-34.58%	-37.30%	-58.62%	3.16%	-	-
Horiz. %	60.55%	3.35%	17.51%	26.77%	42.69%	103.16%	100.00%	-
Tax	-9,831	-12,653	-11,516	-11,624	-10,481	-7,969	-7,498	19.73%
YoY %	22.30%	-9.87%	0.93%	-10.91%	-31.52%	-6.28%	-	-
Horiz. %	131.11%	168.75%	153.59%	155.03%	139.78%	106.28%	100.00%	-
NP	8,583	-11,633	-6,191	-3,484	2,501	23,403	22,914	-47.94%
YoY %	173.78%	-87.90%	-77.70%	-239.30%	-89.31%	2.13%	-	-
Horiz. %	37.46%	-50.77%	-27.02%	-15.20%	10.91%	102.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,571	-11,389	-6,066	-3,672	2,305	23,300	22,876	-52.05%
YoY %	166.48%	-87.75%	-65.20%	-259.31%	-90.11%	1.85%	-	-
Horiz. %	33.10%	-49.79%	-26.52%	-16.05%	10.08%	101.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	53.39%	1,240.49%	216.26%	142.80%	80.73%	25.40%	24.65%	-
YoY %	-95.70%	473.61%	51.44%	76.89%	217.83%	3.04%	-	-
Horiz. %	216.59%	5,032.41%	877.32%	579.31%	327.51%	103.04%	100.00%	-
Total Cost	103,654	108,935	98,524	92,672	81,777	63,908	61,534	41.43%
YoY %	-4.85%	10.57%	6.31%	13.32%	27.96%	3.86%	-	-
Horiz. %	168.45%	177.03%	160.11%	150.60%	132.90%	103.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	165,258	240,719	250,522	244,058	250,622	254,023	260,760	-26.15%
YoY %	-31.35%	-3.91%	2.65%	-2.62%	-1.34%	-2.58%	-	-
Horiz. %	63.38%	92.31%	96.07%	93.59%	96.11%	97.42%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	9,590	15,361	17,163	33,563	33,619	33,567	27,831	-50.75%
YoY %	-37.57%	-10.50%	-48.86%	-0.17%	0.15%	20.61%	-	-
Horiz. %	34.46%	55.19%	61.67%	120.60%	120.80%	120.61%	100.00%	-
Div Payout %	126.67%	0.00%	0.00%	0.00%	1,458.55%	144.06%	121.66%	-
YoY %	0.00%	0.00%	0.00%	0.00%	912.46%	18.41%	-	-
Horiz. %	104.12%	0.00%	0.00%	0.00%	1,198.87%	118.41%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	165,258	240,719	250,522	244,058	250,622	254,023	260,760	-26.15%
YoY %	-31.35%	-3.91%	2.65%	-2.62%	-1.34%	-2.58%	-	-
Horiz. %	63.38%	92.31%	96.07%	93.59%	96.11%	97.42%	100.00%	-
NOSH	165,258	157,333	165,909	161,627	164,882	163,886	164,000	0.50%
YoY %	5.04%	-5.17%	2.65%	-1.97%	0.61%	-0.07%	-	-
Horiz. %	100.77%	95.93%	101.16%	98.55%	100.54%	99.93%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	7.65%	-11.96%	-6.71%	-3.91%	2.97%	26.80%	27.13%	-
YoY %	163.96%	-78.24%	-71.61%	-231.65%	-88.92%	-1.22%	-	-
Horiz. %	28.20%	-44.08%	-24.73%	-14.41%	10.95%	98.78%	100.00%	-
ROE	4.58%	-4.73%	-2.42%	-1.50%	0.92%	9.17%	8.77%	-
YoY %	196.83%	-95.45%	-61.33%	-263.04%	-89.97%	4.56%	-	-
Horiz. %	52.22%	-53.93%	-27.59%	-17.10%	10.49%	104.56%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	67.92	61.84	55.65	55.18	51.11	53.28	51.49	20.21%
YoY %	9.83%	11.12%	0.85%	7.96%	-4.07%	3.48%	-	-
Horiz. %	131.91%	120.10%	108.08%	107.17%	99.26%	103.48%	100.00%	-
EPS	4.58	-7.24	-3.66	-2.27	1.40	14.22	13.95	-52.31%
YoY %	163.26%	-97.81%	-61.23%	-262.14%	-90.15%	1.94%	-	-
Horiz. %	32.83%	-51.90%	-26.24%	-16.27%	10.04%	101.94%	100.00%	-
DPS	5.80	9.76	10.35	20.77	20.50	20.50	17.00	-51.07%
YoY %	-40.57%	-5.70%	-50.17%	1.32%	0.00%	20.59%	-	-
Horiz. %	34.12%	57.41%	60.88%	122.18%	120.59%	120.59%	100.00%	-
NAPS	1.00	1.53	1.51	1.51	1.52	1.55	1.59	-26.53%
YoY %	-34.64%	1.32%	0.00%	-0.66%	-1.94%	-2.52%	-	-
Horiz. %	62.89%	96.23%	94.97%	94.97%	95.60%	97.48%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 161,627
RPS	67.28	58.33	55.35	53.47	50.52	52.34	50.62	20.82%
YoY %	15.34%	5.38%	3.52%	5.84%	-3.48%	3.40%	-	-
Horiz. %	132.91%	115.23%	109.34%	105.63%	99.80%	103.40%	100.00%	-
EPS	4.54	-6.83	-3.64	-2.20	1.38	13.97	13.71	-52.03%
YoY %	166.47%	-87.64%	-65.45%	-259.42%	-90.12%	1.90%	-	-
Horiz. %	33.11%	-49.82%	-26.55%	-16.05%	10.07%	101.90%	100.00%	-
DPS	5.75	9.21	10.29	20.12	20.15	20.12	16.68	-50.74%
YoY %	-37.57%	-10.50%	-48.86%	-0.15%	0.15%	20.62%	-	-
Horiz. %	34.47%	55.22%	61.69%	120.62%	120.80%	120.62%	100.00%	-
NAPS	0.9907	1.443	1.5018	1.4631	1.5024	1.5228	1.5632	-26.15%
YoY %	-31.34%	-3.92%	2.65%	-2.62%	-1.34%	-2.58%	-	-
Horiz. %	63.38%	92.31%	96.07%	93.60%	96.11%	97.42%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	1.33	1.29	1.36	1.61	1.69	1.75	1.76	-
P/RPS	1.96	2.09	2.44	2.92	3.31	3.28	3.42	-30.93%
YoY %	-6.22%	-14.34%	-16.44%	-11.78%	0.91%	-4.09%	-	-
Horiz. %	57.31%	61.11%	71.35%	85.38%	96.78%	95.91%	100.00%	-
P/EPS	29.03	-17.82	-37.20	-70.87	120.89	12.31	12.62	73.99%
YoY %	262.91%	52.10%	47.51%	-158.62%	882.05%	-2.46%	-	-
Horiz. %	230.03%	-141.20%	-294.77%	-561.57%	957.92%	97.54%	100.00%	-
EY	3.44	-5.61	-2.69	-1.41	0.83	8.12	7.93	-42.60%
YoY %	161.32%	-108.55%	-90.78%	-269.88%	-89.78%	2.40%	-	-
Horiz. %	43.38%	-70.74%	-33.92%	-17.78%	10.47%	102.40%	100.00%	-
DY	4.36	7.57	7.61	12.90	12.13	11.71	9.66	-41.07%
YoY %	-42.40%	-0.53%	-41.01%	6.35%	3.59%	21.22%	-	-
Horiz. %	45.13%	78.36%	78.78%	133.54%	125.57%	121.22%	100.00%	-
P/NAPS	1.33	0.84	0.90	1.07	1.11	1.13	1.11	12.77%
YoY %	58.33%	-6.67%	-15.89%	-3.60%	-1.77%	1.80%	-	-
Horiz. %	119.82%	75.68%	81.08%	96.40%	100.00%	101.80%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	15/02/07	21/11/06	17/08/06	22/05/06	09/03/06	17/11/05	30/08/05	-
Price	1.57	1.29	1.39	1.47	1.60	1.64	1.78	-
P/RPS	2.31	2.09	2.50	2.66	3.13	3.08	3.46	-23.55%
YoY %	10.53%	-16.40%	-6.02%	-15.02%	1.62%	-10.98%	-	-
Horiz. %	66.76%	60.40%	72.25%	76.88%	90.46%	89.02%	100.00%	-
P/EPS	34.27	-17.82	-38.02	-64.70	114.45	11.54	12.76	92.86%
YoY %	292.31%	53.13%	41.24%	-156.53%	891.77%	-9.56%	-	-
Horiz. %	268.57%	-139.66%	-297.96%	-507.05%	896.94%	90.44%	100.00%	-
EY	2.92	-5.61	-2.63	-1.55	0.87	8.67	7.84	-48.14%
YoY %	152.05%	-113.31%	-69.68%	-278.16%	-89.97%	10.59%	-	-
Horiz. %	37.24%	-71.56%	-33.55%	-19.77%	11.10%	110.59%	100.00%	-
DY	3.70	7.57	7.44	14.13	12.81	12.50	9.55	-46.76%
YoY %	-51.12%	1.75%	-47.35%	10.30%	2.48%	30.89%	-	-
Horiz. %	38.74%	79.27%	77.91%	147.96%	134.14%	130.89%	100.00%	-
P/NAPS	1.57	0.84	0.92	0.97	1.05	1.06	1.12	25.17%
YoY %	86.90%	-8.70%	-5.15%	-7.62%	-0.94%	-5.36%	-	-
Horiz. %	140.18%	75.00%	82.14%	86.61%	93.75%	94.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos