[EPIC] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 57.14%
YoY- -5.28%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 119,108 66,951 49,521 41,465 37,075 30,482 29,597 26.09%
PBT 27,004 24,195 6,978 14,635 15,522 14,315 12,669 13.43%
Tax -9,112 -7,347 -5,098 -4,063 -4,440 -4,588 -4,270 13.45%
NP 17,892 16,848 1,880 10,572 11,082 9,727 8,399 13.41%
-
NP to SH 15,210 15,534 2,164 10,497 11,082 9,727 8,399 10.39%
-
Tax Rate 33.74% 30.37% 73.06% 27.76% 28.60% 32.05% 33.70% -
Total Cost 101,216 50,103 47,641 30,893 25,993 20,755 21,198 29.73%
-
Net Worth 309,614 270,592 249,438 260,378 260,515 258,902 254,148 3.34%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 5,921 5,846 5,781 16,375 - - - -
Div Payout % 38.93% 37.63% 267.18% 156.01% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 309,614 270,592 249,438 260,378 260,515 258,902 254,148 3.34%
NOSH 169,187 167,032 165,190 163,759 80,655 80,655 80,682 13.12%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 15.02% 25.16% 3.80% 25.50% 29.89% 31.91% 28.38% -
ROE 4.91% 5.74% 0.87% 4.03% 4.25% 3.76% 3.30% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 70.40 40.08 29.98 25.32 45.97 37.79 36.68 11.46%
EPS 8.99 9.30 1.31 6.41 13.74 12.06 10.41 -2.41%
DPS 3.50 3.50 3.50 10.00 0.00 0.00 0.00 -
NAPS 1.83 1.62 1.51 1.59 3.23 3.21 3.15 -8.64%
Adjusted Per Share Value based on latest NOSH - 164,000
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 71.40 40.14 29.69 24.86 22.23 18.27 17.74 26.09%
EPS 9.12 9.31 1.30 6.29 6.64 5.83 5.03 10.41%
DPS 3.55 3.50 3.47 9.82 0.00 0.00 0.00 -
NAPS 1.856 1.6221 1.4953 1.5609 1.5617 1.552 1.5235 3.34%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 1.78 2.36 1.36 1.76 3.30 2.26 0.00 -
P/RPS 2.53 5.89 4.54 6.95 7.18 5.98 0.00 -
P/EPS 19.80 25.38 103.82 27.46 24.02 18.74 0.00 -
EY 5.05 3.94 0.96 3.64 4.16 5.34 0.00 -
DY 1.97 1.48 2.57 5.68 0.00 0.00 0.00 -
P/NAPS 0.97 1.46 0.90 1.11 1.02 0.70 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 24/07/08 23/07/07 17/08/06 30/08/05 17/08/04 19/08/03 13/08/02 -
Price 1.62 2.83 1.39 1.78 1.46 3.10 0.00 -
P/RPS 2.30 7.06 4.64 7.03 3.18 8.20 0.00 -
P/EPS 18.02 30.43 106.11 27.77 10.63 25.70 0.00 -
EY 5.55 3.29 0.94 3.60 9.41 3.89 0.00 -
DY 2.16 1.24 2.52 5.62 0.00 0.00 0.00 -
P/NAPS 0.89 1.75 0.92 1.12 0.45 0.97 0.00 -

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