[EPIC] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
01-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 22.49%
YoY- -35.93%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 62,581 55,329 47,557 46,198 37,438 30,626 39,036 -0.50%
PBT 23,871 23,799 21,464 17,100 20,908 15,723 18,096 -0.29%
Tax -6,024 -5,930 -6,741 -6,812 -4,851 -4,656 150 -
NP 17,847 17,869 14,723 10,288 16,057 11,067 18,246 0.02%
-
NP to SH 17,707 17,869 14,723 10,288 16,057 11,067 18,246 0.03%
-
Tax Rate 25.24% 24.92% 31.41% 39.84% 23.20% 29.61% -0.83% -
Total Cost 44,734 37,460 32,834 35,910 21,381 19,559 20,790 -0.81%
-
Net Worth 254,128 267,230 264,465 255,587 253,234 229,083 20,863,904 4.79%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 27,872 5,634 5,644 5,643 - 4,033 - -100.00%
Div Payout % 157.41% 31.53% 38.34% 54.86% - 36.44% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 254,128 267,230 264,465 255,587 253,234 229,083 20,863,904 4.79%
NOSH 163,953 160,981 80,629 80,626 80,647 80,663 7,933,043 4.21%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 28.52% 32.30% 30.96% 22.27% 42.89% 36.14% 46.74% -
ROE 6.97% 6.69% 5.57% 4.03% 6.34% 4.83% 0.09% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 38.17 34.37 58.98 57.30 46.42 37.97 0.49 -4.52%
EPS 10.80 11.10 18.26 12.76 19.91 13.72 0.23 -4.00%
DPS 17.00 3.50 7.00 7.00 0.00 5.00 0.00 -100.00%
NAPS 1.55 1.66 3.28 3.17 3.14 2.84 2.63 0.56%
Adjusted Per Share Value based on latest NOSH - 80,413
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 37.52 33.17 28.51 27.69 22.44 18.36 23.40 -0.50%
EPS 10.61 10.71 8.83 6.17 9.63 6.63 10.94 0.03%
DPS 16.71 3.38 3.38 3.38 0.00 2.42 0.00 -100.00%
NAPS 1.5234 1.602 1.5854 1.5322 1.5181 1.3733 125.0732 4.79%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 1.75 1.73 3.02 0.00 0.00 0.00 0.00 -
P/RPS 4.58 5.03 5.12 0.00 0.00 0.00 0.00 -100.00%
P/EPS 16.20 15.59 16.54 0.00 0.00 0.00 0.00 -100.00%
EY 6.17 6.42 6.05 0.00 0.00 0.00 0.00 -100.00%
DY 9.71 2.02 2.32 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.13 1.04 0.92 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 17/11/05 25/11/04 28/11/03 01/11/02 12/11/01 21/11/00 30/11/99 -
Price 1.64 1.73 2.88 0.00 0.00 0.00 0.00 -
P/RPS 4.30 5.03 4.88 0.00 0.00 0.00 0.00 -100.00%
P/EPS 15.19 15.59 15.77 0.00 0.00 0.00 0.00 -100.00%
EY 6.59 6.42 6.34 0.00 0.00 0.00 0.00 -100.00%
DY 10.37 2.02 2.43 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.06 1.04 0.88 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