[EPIC] YoY Annualized Quarter 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- -4.36%
YoY- -15.55%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 82,930 74,150 60,964 59,194 45,608 38,130 55,440 -0.42%
PBT 29,270 31,044 28,630 25,338 25,424 21,020 24,876 -0.17%
Tax -8,126 -8,880 -9,176 -8,540 -5,532 -6,238 -152 -4.14%
NP 21,144 22,164 19,454 16,798 19,892 14,782 24,724 0.16%
-
NP to SH 20,994 22,164 19,454 16,798 19,892 14,782 24,724 0.17%
-
Tax Rate 27.76% 28.60% 32.05% 33.70% 21.76% 29.68% 0.61% -
Total Cost 61,786 51,986 41,510 42,396 25,716 23,348 30,716 -0.74%
-
Net Worth 260,378 260,515 258,902 254,148 247,661 229,153 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 32,751 - - - - - - -100.00%
Div Payout % 156.01% - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 260,378 260,515 258,902 254,148 247,661 229,153 0 -100.00%
NOSH 163,759 80,655 80,655 80,682 80,671 80,687 80,639 -0.75%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 25.50% 29.89% 31.91% 28.38% 43.62% 38.77% 44.60% -
ROE 8.06% 8.51% 7.51% 6.61% 8.03% 6.45% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 50.64 91.93 75.59 73.37 56.54 47.26 68.75 0.32%
EPS 12.82 27.48 24.12 20.82 24.66 18.32 30.66 0.93%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.59 3.23 3.21 3.15 3.07 2.84 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 80,668
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 49.71 44.45 36.55 35.49 27.34 22.86 33.23 -0.42%
EPS 12.59 13.29 11.66 10.07 11.92 8.86 14.82 0.17%
DPS 19.63 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.5609 1.5617 1.552 1.5235 1.4847 1.3737 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - - -
Price 1.76 3.30 2.26 0.00 0.00 0.00 0.00 -
P/RPS 3.48 3.59 2.99 0.00 0.00 0.00 0.00 -100.00%
P/EPS 13.73 12.01 9.37 0.00 0.00 0.00 0.00 -100.00%
EY 7.28 8.33 10.67 0.00 0.00 0.00 0.00 -100.00%
DY 11.36 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.11 1.02 0.70 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 17/08/04 19/08/03 13/08/02 13/08/01 25/08/00 - -
Price 1.78 1.46 3.10 0.00 0.00 0.00 0.00 -
P/RPS 3.51 1.59 4.10 0.00 0.00 0.00 0.00 -100.00%
P/EPS 13.88 5.31 12.85 0.00 0.00 0.00 0.00 -100.00%
EY 7.20 18.82 7.78 0.00 0.00 0.00 0.00 -100.00%
DY 11.24 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.12 0.45 0.97 0.00 0.00 0.00 0.00 -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
Post a Comment