[EPIC] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -143.4%
YoY- -169.87%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 53,311 49,545 65,001 69,335 36,631 21,696 24,729 13.65%
PBT 18,117 12,275 -2,127 12,212 6,504 -10,890 7,500 15.82%
Tax -1,878 -629 -1,694 -3,071 -1,635 -4,457 -1,945 -0.58%
NP 16,239 11,646 -3,821 9,141 4,869 -15,347 5,555 19.56%
-
NP to SH 14,870 9,564 -4,738 6,781 3,520 -15,440 5,555 17.82%
-
Tax Rate 10.37% 5.12% - 25.15% 25.14% - 25.93% -
Total Cost 37,072 37,899 68,822 60,194 31,762 37,043 19,174 11.60%
-
Net Worth 367,934 319,650 169,900 296,668 165,258 250,622 272,848 5.10%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - 5,770 5,718 -
Div Payout % - - - - - 0.00% 102.94% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 367,934 319,650 169,900 296,668 165,258 250,622 272,848 5.10%
NOSH 169,555 169,127 169,900 169,525 165,258 164,882 163,382 0.61%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 30.46% 23.51% -5.88% 13.18% 13.29% -70.74% 22.46% -
ROE 4.04% 2.99% -2.79% 2.29% 2.13% -6.16% 2.04% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 31.44 29.29 38.26 40.90 22.17 13.16 15.14 12.94%
EPS 8.77 5.65 -2.80 4.00 2.10 -9.41 3.40 17.09%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 3.50 -
NAPS 2.17 1.89 1.00 1.75 1.00 1.52 1.67 4.45%
Adjusted Per Share Value based on latest NOSH - 169,900
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 31.96 29.70 38.97 41.56 21.96 13.01 14.82 13.65%
EPS 8.91 5.73 -2.84 4.07 2.11 -9.26 3.33 17.81%
DPS 0.00 0.00 0.00 0.00 0.00 3.46 3.43 -
NAPS 2.2057 1.9162 1.0185 1.7784 0.9907 1.5024 1.6356 5.10%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.41 1.48 0.90 2.62 1.33 1.69 1.75 -
P/RPS 7.66 5.05 2.35 6.41 6.00 12.84 11.56 -6.62%
P/EPS 27.48 26.17 -32.27 65.50 62.44 -18.05 51.47 -9.92%
EY 3.64 3.82 -3.10 1.53 1.60 -5.54 1.94 11.05%
DY 0.00 0.00 0.00 0.00 0.00 2.07 2.00 -
P/NAPS 1.11 0.78 0.90 1.50 1.33 1.11 1.05 0.93%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 10/02/11 22/02/10 27/02/09 19/02/08 15/02/07 09/03/06 17/02/05 -
Price 2.35 1.51 1.22 2.10 1.57 1.60 1.71 -
P/RPS 7.47 5.15 3.19 5.13 7.08 12.16 11.30 -6.66%
P/EPS 26.80 26.70 -43.75 52.50 73.71 -17.09 50.29 -9.95%
EY 3.73 3.74 -2.29 1.90 1.36 -5.85 1.99 11.03%
DY 0.00 0.00 0.00 0.00 0.00 2.19 2.05 -
P/NAPS 1.08 0.80 1.22 1.20 1.57 1.05 1.02 0.95%

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