[EPIC] YoY Quarter Result on 31-Mar-2006 [#1]

Stock

[EPIC] EASTERN PACIFIC IND. CORP

Announcement Date

22-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- 104.5%

YoY- -89.6%

Quarter Report

EPIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Quarter Result
Revenue	42,234	57,444	33,092	23,613	18,703	17,596	15,331	18.38%
YoY %	-26.48%	73.59%	40.14%	26.25%	6.29%	14.77%	-	-
Horiz. %	275.48%	374.69%	215.85%	154.02%	121.99%	114.77%	100.00%	-
PBT	11,772	13,116	11,790	3,345	8,187	8,272	7,380	8.08%
YoY %	-10.25%	11.25%	252.47%	-59.14%	-1.03%	12.09%	-	-
Horiz. %	159.51%	177.72%	159.76%	45.33%	110.93%	112.09%	100.00%	-
Tax	-3,687	-4,568	-3,672	-2,650	-1,507	-2,238	-2,290	8.25%
YoY %	19.29%	-24.40%	-38.57%	-75.85%	32.66%	2.27%	-	-
Horiz. %	161.00%	199.48%	160.35%	115.72%	65.81%	97.73%	100.00%	-
NP	8,085	8,548	8,118	695	6,680	6,034	5,090	8.00%
YoY %	-5.42%	5.30%	1,068.06%	-89.60%	10.71%	18.55%	-	-
Horiz. %	158.84%	167.94%	159.49%	13.65%	131.24%	118.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,905	7,052	7,450	695	6,680	6,034	5,090	7.60%
YoY %	12.10%	-5.34%	971.94%	-89.60%	10.71%	18.55%	-	-
Horiz. %	155.30%	138.55%	146.37%	13.65%	131.24%	118.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.32%	34.83%	31.15%	79.22%	18.41%	27.06%	31.03%	-
YoY %	-10.08%	11.81%	-60.68%	330.31%	-31.97%	-12.79%	-	-
Horiz. %	100.93%	112.25%	100.39%	255.30%	59.33%	87.21%	100.00%	-
Total Cost	34,149	48,896	24,974	22,918	12,023	11,562	10,241	22.20%
YoY %	-30.16%	95.79%	8.97%	90.62%	3.99%	12.90%	-	-
Horiz. %	333.45%	477.45%	243.86%	223.79%	117.40%	112.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,460	304,402	259,345	244,058	272,575	255,718	258,936	3.12%
YoY %	2.32%	17.37%	6.26%	-10.46%	6.59%	-1.24%	-	-
Horiz. %	120.28%	117.56%	100.16%	94.25%	105.27%	98.76%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	8,463	5,918	5,781	5,656	5,712	-	-	-
YoY %	43.00%	2.37%	2.21%	-0.98%	0.00%	-	-	-
Horiz. %	148.16%	103.61%	101.21%	99.02%	100.00%	-	-	-
Div Payout %	107.07%	83.93%	77.61%	813.95%	85.52%	-	-	-
YoY %	27.57%	8.14%	-90.47%	851.77%	0.00%	-	-	-
Horiz. %	125.20%	98.14%	90.75%	951.77%	100.00%	-	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	311,460	304,402	259,345	244,058	272,575	255,718	258,936	3.12%
YoY %	2.32%	17.37%	6.26%	-10.46%	6.59%	-1.24%	-	-
Horiz. %	120.28%	117.56%	100.16%	94.25%	105.27%	98.76%	100.00%	-
NOSH	169,271	169,112	165,188	161,627	163,218	80,668	80,665	13.13%
YoY %	0.09%	2.38%	2.20%	-0.97%	102.33%	0.00%	-	-
Horiz. %	209.84%	209.65%	204.78%	200.37%	202.34%	100.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	19.14%	14.88%	24.53%	2.94%	35.72%	34.29%	33.20%	-
YoY %	28.63%	-39.34%	734.35%	-91.77%	4.17%	3.28%	-	-
Horiz. %	57.65%	44.82%	73.89%	8.86%	107.59%	103.28%	100.00%	-
ROE	2.54%	2.32%	2.87%	0.28%	2.45%	2.36%	1.97%	-
YoY %	9.48%	-19.16%	925.00%	-88.57%	3.81%	19.80%	-	-
Horiz. %	128.93%	117.77%	145.69%	14.21%	124.37%	119.80%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	24.95	33.97	20.03	14.61	11.46	21.81	19.01	4.63%
YoY %	-26.55%	69.60%	37.10%	27.49%	-47.46%	14.73%	-	-
Horiz. %	131.25%	178.70%	105.37%	76.85%	60.28%	114.73%	100.00%	-
EPS	4.67	4.17	4.51	0.43	4.07	7.48	6.31	-4.88%
YoY %	11.99%	-7.54%	948.84%	-89.43%	-45.59%	18.54%	-	-
Horiz. %	74.01%	66.09%	71.47%	6.81%	64.50%	118.54%	100.00%	-
DPS	5.00	3.50	3.50	3.50	3.50	0.00	0.00	-
YoY %	42.86%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	142.86%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	1.84	1.80	1.57	1.51	1.67	3.17	3.21	-8.85%
YoY %	2.22%	14.65%	3.97%	-9.58%	-47.32%	-1.25%	-	-
Horiz. %	57.32%	56.07%	48.91%	47.04%	52.02%	98.75%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 161,627
RPS	25.32	34.44	19.84	14.16	11.21	10.55	9.19	18.38%
YoY %	-26.48%	73.59%	40.11%	26.32%	6.26%	14.80%	-	-
Horiz. %	275.52%	374.76%	215.89%	154.08%	121.98%	114.80%	100.00%	-
EPS	4.74	4.23	4.47	0.42	4.00	3.62	3.05	7.61%
YoY %	12.06%	-5.37%	964.29%	-89.50%	10.50%	18.69%	-	-
Horiz. %	155.41%	138.69%	146.56%	13.77%	131.15%	118.69%	100.00%	-
DPS	5.07	3.55	3.47	3.39	3.42	0.00	0.00	-
YoY %	42.82%	2.31%	2.36%	-0.88%	0.00%	0.00%	-	-
Horiz. %	148.25%	103.80%	101.46%	99.12%	100.00%	-	-	-
NAPS	1.8671	1.8248	1.5547	1.4631	1.634	1.533	1.5523	3.12%
YoY %	2.32%	17.37%	6.26%	-10.46%	6.59%	-1.24%	-	-
Horiz. %	120.28%	117.55%	100.15%	94.25%	105.26%	98.76%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	1.33	1.85	1.70	1.61	1.65	3.56	1.50	-
P/RPS	5.33	5.45	8.49	11.02	14.40	16.32	7.89	-6.32%
YoY %	-2.20%	-35.81%	-22.96%	-23.47%	-11.76%	106.84%	-	-
Horiz. %	67.55%	69.07%	107.60%	139.67%	182.51%	206.84%	100.00%	-
P/EPS	28.48	44.36	37.69	374.42	40.32	47.59	23.77	3.05%
YoY %	-35.80%	17.70%	-89.93%	828.62%	-15.28%	100.21%	-	-
Horiz. %	119.81%	186.62%	158.56%	1,575.18%	169.63%	200.21%	100.00%	-
EY	3.51	2.25	2.65	0.27	2.48	2.10	4.21	-2.98%
YoY %	56.00%	-15.09%	881.48%	-89.11%	18.10%	-50.12%	-	-
Horiz. %	83.37%	53.44%	62.95%	6.41%	58.91%	49.88%	100.00%	-
DY	3.76	1.89	2.06	2.17	2.12	0.00	0.00	-
YoY %	98.94%	-8.25%	-5.07%	2.36%	0.00%	0.00%	-	-
Horiz. %	177.36%	89.15%	97.17%	102.36%	100.00%	-	-	-
P/NAPS	0.72	1.03	1.08	1.07	0.99	1.12	0.47	7.36%
YoY %	-30.10%	-4.63%	0.93%	8.08%	-11.61%	138.30%	-	-
Horiz. %	153.19%	219.15%	229.79%	227.66%	210.64%	238.30%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	29/04/09	12/05/08	17/05/07	22/05/06	26/05/05	24/05/04	26/05/03	-
Price	1.32	2.13	2.27	1.47	1.75	3.40	1.79	-
P/RPS	5.29	6.27	11.33	10.06	15.27	15.59	9.42	-9.16%
YoY %	-15.63%	-44.66%	12.62%	-34.12%	-2.05%	65.50%	-	-
Horiz. %	56.16%	66.56%	120.28%	106.79%	162.10%	165.50%	100.00%	-
P/EPS	28.27	51.08	50.33	341.86	42.76	45.45	28.37	-0.05%
YoY %	-44.66%	1.49%	-85.28%	699.49%	-5.92%	60.20%	-	-
Horiz. %	99.65%	180.05%	177.41%	1,205.01%	150.72%	160.20%	100.00%	-
EY	3.54	1.96	1.99	0.29	2.34	2.20	3.53	0.04%
YoY %	80.61%	-1.51%	586.21%	-87.61%	6.36%	-37.68%	-	-
Horiz. %	100.28%	55.52%	56.37%	8.22%	66.29%	62.32%	100.00%	-
DY	3.79	1.64	1.54	2.38	2.00	0.00	0.00	-
YoY %	131.10%	6.49%	-35.29%	19.00%	0.00%	0.00%	-	-
Horiz. %	189.50%	82.00%	77.00%	119.00%	100.00%	-	-	-
P/NAPS	0.72	1.18	1.45	0.97	1.05	1.07	0.56	4.27%
YoY %	-38.98%	-18.62%	49.48%	-7.62%	-1.87%	91.07%	-	-
Horiz. %	128.57%	210.71%	258.93%	173.21%	187.50%	191.07%	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