[EPIC] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

17-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 207.82%

YoY- -79.38%

Quarter Report

Quarterly result- 30 June 2006.doc

Latest QR

Upcoming QR

EPIC's Result

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	90,169	119,108	66,951	49,521	41,465	37,075	30,482	19.79%
YoY %	-24.30%	77.90%	35.20%	19.43%	11.84%	21.63%	-	-
Horiz. %	295.81%	390.75%	219.64%	162.46%	136.03%	121.63%	100.00%	-
PBT	27,829	27,004	24,195	6,978	14,635	15,522	14,315	11.70%
YoY %	3.06%	11.61%	246.73%	-52.32%	-5.71%	8.43%	-	-
Horiz. %	194.40%	188.64%	169.02%	48.75%	102.24%	108.43%	100.00%	-
Tax	-3,014	-9,112	-7,347	-5,098	-4,063	-4,440	-4,588	-6.75%
YoY %	66.92%	-24.02%	-44.12%	-25.47%	8.49%	3.23%	-	-
Horiz. %	65.69%	198.61%	160.14%	111.12%	88.56%	96.77%	100.00%	-
NP	24,815	17,892	16,848	1,880	10,572	11,082	9,727	16.87%
YoY %	38.69%	6.20%	796.17%	-82.22%	-4.60%	13.93%	-	-
Horiz. %	255.11%	183.94%	173.21%	19.33%	108.69%	113.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,780	15,210	15,534	2,164	10,497	11,082	9,727	14.36%
YoY %	43.20%	-2.09%	617.84%	-79.38%	-5.28%	13.93%	-	-
Horiz. %	223.91%	156.37%	159.70%	22.25%	107.92%	113.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.83%	33.74%	30.37%	73.06%	27.76%	28.60%	32.05%	-
YoY %	-67.90%	11.10%	-58.43%	163.18%	-2.94%	-10.76%	-	-
Horiz. %	33.79%	105.27%	94.76%	227.96%	86.61%	89.24%	100.00%	-
Total Cost	65,354	101,216	50,103	47,641	30,893	25,993	20,755	21.04%
YoY %	-35.43%	102.02%	5.17%	54.21%	18.85%	25.24%	-	-
Horiz. %	314.88%	487.67%	241.40%	229.54%	148.85%	125.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	319,846	309,614	270,592	249,438	260,378	260,515	258,902	3.58%
YoY %	3.30%	14.42%	8.48%	-4.20%	-0.05%	0.62%	-	-
Horiz. %	123.54%	119.59%	104.52%	96.34%	100.57%	100.62%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	14,384	5,921	5,846	5,781	16,375	-	-	-
YoY %	142.93%	1.28%	1.12%	-64.70%	0.00%	-	-	-
Horiz. %	87.84%	36.16%	35.70%	35.30%	100.00%	-	-	-
Div Payout %	66.05%	38.93%	37.63%	267.18%	156.01%	-	-	-
YoY %	69.66%	3.45%	-85.92%	71.26%	0.00%	-	-	-
Horiz. %	42.34%	24.95%	24.12%	171.26%	100.00%	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	319,846	309,614	270,592	249,438	260,378	260,515	258,902	3.58%
YoY %	3.30%	14.42%	8.48%	-4.20%	-0.05%	0.62%	-	-
Horiz. %	123.54%	119.59%	104.52%	96.34%	100.57%	100.62%	100.00%	-
NOSH	169,230	169,187	167,032	165,190	163,759	80,655	80,655	13.13%
YoY %	0.03%	1.29%	1.12%	0.87%	103.04%	0.00%	-	-
Horiz. %	209.82%	209.77%	207.09%	204.81%	203.04%	100.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	27.52%	15.02%	25.16%	3.80%	25.50%	29.89%	31.91%	-
YoY %	83.22%	-40.30%	562.11%	-85.10%	-14.69%	-6.33%	-	-
Horiz. %	86.24%	47.07%	78.85%	11.91%	79.91%	93.67%	100.00%	-
ROE	6.81%	4.91%	5.74%	0.87%	4.03%	4.25%	3.76%	-
YoY %	38.70%	-14.46%	559.77%	-78.41%	-5.18%	13.03%	-	-
Horiz. %	181.12%	130.59%	152.66%	23.14%	107.18%	113.03%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	53.28	70.40	40.08	29.98	25.32	45.97	37.79	5.88%
YoY %	-24.32%	75.65%	33.69%	18.40%	-44.92%	21.65%	-	-
Horiz. %	140.99%	186.29%	106.06%	79.33%	67.00%	121.65%	100.00%	-
EPS	12.87	8.99	9.30	1.31	6.41	13.74	12.06	1.08%
YoY %	43.16%	-3.33%	609.92%	-79.56%	-53.35%	13.93%	-	-
Horiz. %	106.72%	74.54%	77.11%	10.86%	53.15%	113.93%	100.00%	-
DPS	8.50	3.50	3.50	3.50	10.00	0.00	0.00	-
YoY %	142.86%	0.00%	0.00%	-65.00%	0.00%	0.00%	-	-
Horiz. %	85.00%	35.00%	35.00%	35.00%	100.00%	-	-	-
NAPS	1.89	1.83	1.62	1.51	1.59	3.23	3.21	-8.44%
YoY %	3.28%	12.96%	7.28%	-5.03%	-50.77%	0.62%	-	-
Horiz. %	58.88%	57.01%	50.47%	47.04%	49.53%	100.62%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 165,909
RPS	54.05	71.40	40.14	29.69	24.86	22.23	18.27	19.79%
YoY %	-24.30%	77.88%	35.20%	19.43%	11.83%	21.67%	-	-
Horiz. %	295.84%	390.80%	219.70%	162.51%	136.07%	121.67%	100.00%	-
EPS	13.06	9.12	9.31	1.30	6.29	6.64	5.83	14.37%
YoY %	43.20%	-2.04%	616.15%	-79.33%	-5.27%	13.89%	-	-
Horiz. %	224.01%	156.43%	159.69%	22.30%	107.89%	113.89%	100.00%	-
DPS	8.62	3.55	3.50	3.47	9.82	0.00	0.00	-
YoY %	142.82%	1.43%	0.86%	-64.66%	0.00%	0.00%	-	-
Horiz. %	87.78%	36.15%	35.64%	35.34%	100.00%	-	-	-
NAPS	1.9174	1.856	1.6221	1.4953	1.5609	1.5617	1.552	3.58%
YoY %	3.31%	14.42%	8.48%	-4.20%	-0.05%	0.63%	-	-
Horiz. %	123.54%	119.59%	104.52%	96.35%	100.57%	100.63%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.58	1.78	2.36	1.36	1.76	3.30	2.26	-
P/RPS	2.97	2.53	5.89	4.54	6.95	7.18	5.98	-11.00%
YoY %	17.39%	-57.05%	29.74%	-34.68%	-3.20%	20.07%	-	-
Horiz. %	49.67%	42.31%	98.49%	75.92%	116.22%	120.07%	100.00%	-
P/EPS	12.28	19.80	25.38	103.82	27.46	24.02	18.74	-6.79%
YoY %	-37.98%	-21.99%	-75.55%	278.08%	14.32%	28.18%	-	-
Horiz. %	65.53%	105.66%	135.43%	554.00%	146.53%	128.18%	100.00%	-
EY	8.15	5.05	3.94	0.96	3.64	4.16	5.34	7.29%
YoY %	61.39%	28.17%	310.42%	-73.63%	-12.50%	-22.10%	-	-
Horiz. %	152.62%	94.57%	73.78%	17.98%	68.16%	77.90%	100.00%	-
DY	5.38	1.97	1.48	2.57	5.68	0.00	0.00	-
YoY %	173.10%	33.11%	-42.41%	-54.75%	0.00%	0.00%	-	-
Horiz. %	94.72%	34.68%	26.06%	45.25%	100.00%	-	-	-
P/NAPS	0.84	0.97	1.46	0.90	1.11	1.02	0.70	3.08%
YoY %	-13.40%	-33.56%	62.22%	-18.92%	8.82%	45.71%	-	-
Horiz. %	120.00%	138.57%	208.57%	128.57%	158.57%	145.71%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	17/08/09	24/07/08	23/07/07	17/08/06	30/08/05	17/08/04	19/08/03	-
Price	1.56	1.62	2.83	1.39	1.78	1.46	3.10	-
P/RPS	2.93	2.30	7.06	4.64	7.03	3.18	8.20	-15.74%
YoY %	27.39%	-67.42%	52.16%	-34.00%	121.07%	-61.22%	-	-
Horiz. %	35.73%	28.05%	86.10%	56.59%	85.73%	38.78%	100.00%	-
P/EPS	12.12	18.02	30.43	106.11	27.77	10.63	25.70	-11.76%
YoY %	-32.74%	-40.78%	-71.32%	282.10%	161.24%	-58.64%	-	-
Horiz. %	47.16%	70.12%	118.40%	412.88%	108.05%	41.36%	100.00%	-
EY	8.25	5.55	3.29	0.94	3.60	9.41	3.89	13.33%
YoY %	48.65%	68.69%	250.00%	-73.89%	-61.74%	141.90%	-	-
Horiz. %	212.08%	142.67%	84.58%	24.16%	92.54%	241.90%	100.00%	-
DY	5.45	2.16	1.24	2.52	5.62	0.00	0.00	-
YoY %	152.31%	74.19%	-50.79%	-55.16%	0.00%	0.00%	-	-
Horiz. %	96.98%	38.43%	22.06%	44.84%	100.00%	-	-	-
P/NAPS	0.83	0.89	1.75	0.92	1.12	0.45	0.97	-2.56%
YoY %	-6.74%	-49.14%	90.22%	-17.86%	148.89%	-53.61%	-	-
Horiz. %	85.57%	91.75%	180.41%	94.85%	115.46%	46.39%	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