[EPIC] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 111.65%
YoY- 971.94%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 47,356 42,234 57,444 33,092 23,613 18,703 17,596 17.93%
PBT 14,939 11,772 13,116 11,790 3,345 8,187 8,272 10.34%
Tax -4,383 -3,687 -4,568 -3,672 -2,650 -1,507 -2,238 11.84%
NP 10,556 8,085 8,548 8,118 695 6,680 6,034 9.76%
-
NP to SH 9,772 7,905 7,052 7,450 695 6,680 6,034 8.36%
-
Tax Rate 29.34% 31.32% 34.83% 31.15% 79.22% 18.41% 27.06% -
Total Cost 36,800 34,149 48,896 24,974 22,918 12,023 11,562 21.27%
-
Net Worth 328,541 311,460 304,402 259,345 244,058 272,575 255,718 4.26%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 4,212 8,463 5,918 5,781 5,656 5,712 - -
Div Payout % 43.10% 107.07% 83.93% 77.61% 813.95% 85.52% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 328,541 311,460 304,402 259,345 244,058 272,575 255,718 4.26%
NOSH 168,482 169,271 169,112 165,188 161,627 163,218 80,668 13.05%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 22.29% 19.14% 14.88% 24.53% 2.94% 35.72% 34.29% -
ROE 2.97% 2.54% 2.32% 2.87% 0.28% 2.45% 2.36% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 28.11 24.95 33.97 20.03 14.61 11.46 21.81 4.31%
EPS 5.80 4.67 4.17 4.51 0.43 4.07 7.48 -4.14%
DPS 2.50 5.00 3.50 3.50 3.50 3.50 0.00 -
NAPS 1.95 1.84 1.80 1.57 1.51 1.67 3.17 -7.77%
Adjusted Per Share Value based on latest NOSH - 165,188
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 28.39 25.32 34.44 19.84 14.16 11.21 10.55 17.92%
EPS 5.86 4.74 4.23 4.47 0.42 4.00 3.62 8.35%
DPS 2.53 5.07 3.55 3.47 3.39 3.42 0.00 -
NAPS 1.9695 1.8671 1.8248 1.5547 1.4631 1.634 1.533 4.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.60 1.33 1.85 1.70 1.61 1.65 3.56 -
P/RPS 5.69 5.33 5.45 8.49 11.02 14.40 16.32 -16.09%
P/EPS 27.59 28.48 44.36 37.69 374.42 40.32 47.59 -8.68%
EY 3.63 3.51 2.25 2.65 0.27 2.48 2.10 9.54%
DY 1.56 3.76 1.89 2.06 2.17 2.12 0.00 -
P/NAPS 0.82 0.72 1.03 1.08 1.07 0.99 1.12 -5.06%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/04/10 29/04/09 12/05/08 17/05/07 22/05/06 26/05/05 24/05/04 -
Price 1.64 1.32 2.13 2.27 1.47 1.75 3.40 -
P/RPS 5.83 5.29 6.27 11.33 10.06 15.27 15.59 -15.11%
P/EPS 28.28 28.27 51.08 50.33 341.86 42.76 45.45 -7.59%
EY 3.54 3.54 1.96 1.99 0.29 2.34 2.20 8.24%
DY 1.52 3.79 1.64 1.54 2.38 2.00 0.00 -
P/NAPS 0.84 0.72 1.18 1.45 0.97 1.05 1.07 -3.95%

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