[EPIC] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
09-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -314.12%
YoY- -377.95%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 65,001 69,335 36,631 21,696 24,729 22,954 16,048 26.22%
PBT -2,127 12,212 6,504 -10,890 7,500 7,028 2,913 -
Tax -1,694 -3,071 -1,635 -4,457 -1,945 -1,629 -2,321 -5.10%
NP -3,821 9,141 4,869 -15,347 5,555 5,399 592 -
-
NP to SH -4,738 6,781 3,520 -15,440 5,555 5,399 592 -
-
Tax Rate - 25.15% 25.14% - 25.93% 23.18% 79.68% -
Total Cost 68,822 60,194 31,762 37,043 19,174 17,555 15,456 28.23%
-
Net Worth 169,900 296,668 165,258 250,622 272,848 254,213 284,999 -8.25%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - 5,770 5,718 4,035 4,749 -
Div Payout % - - - 0.00% 102.94% 74.74% 802.36% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 169,900 296,668 165,258 250,622 272,848 254,213 284,999 -8.25%
NOSH 169,900 169,525 165,258 164,882 163,382 80,702 94,999 10.16%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -5.88% 13.18% 13.29% -70.74% 22.46% 23.52% 3.69% -
ROE -2.79% 2.29% 2.13% -6.16% 2.04% 2.12% 0.21% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 38.26 40.90 22.17 13.16 15.14 28.44 16.89 14.58%
EPS -2.80 4.00 2.10 -9.41 3.40 6.69 0.73 -
DPS 0.00 0.00 0.00 3.50 3.50 5.00 5.00 -
NAPS 1.00 1.75 1.00 1.52 1.67 3.15 3.00 -16.71%
Adjusted Per Share Value based on latest NOSH - 164,882
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 38.97 41.56 21.96 13.01 14.82 13.76 9.62 26.23%
EPS -2.84 4.07 2.11 -9.26 3.33 3.24 0.35 -
DPS 0.00 0.00 0.00 3.46 3.43 2.42 2.85 -
NAPS 1.0185 1.7784 0.9907 1.5024 1.6356 1.5239 1.7085 -8.25%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.90 2.62 1.33 1.69 1.75 2.95 0.00 -
P/RPS 2.35 6.41 6.00 12.84 11.56 10.37 0.00 -
P/EPS -32.27 65.50 62.44 -18.05 51.47 44.10 0.00 -
EY -3.10 1.53 1.60 -5.54 1.94 2.27 0.00 -
DY 0.00 0.00 0.00 2.07 2.00 1.69 0.00 -
P/NAPS 0.90 1.50 1.33 1.11 1.05 0.94 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 19/02/08 15/02/07 09/03/06 17/02/05 24/03/04 21/02/03 -
Price 1.22 2.10 1.57 1.60 1.71 3.88 1.70 -
P/RPS 3.19 5.13 7.08 12.16 11.30 13.64 10.06 -17.40%
P/EPS -43.75 52.50 73.71 -17.09 50.29 58.00 272.80 -
EY -2.29 1.90 1.36 -5.85 1.99 1.72 0.37 -
DY 0.00 0.00 0.00 2.19 2.05 1.29 2.94 -
P/NAPS 1.22 1.20 1.57 1.05 1.02 1.23 0.57 13.50%

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