[EPIC] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[EPIC] EASTERN PACIFIC IND. CORP
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 8.34%
YoY- 51.94%
Quarter Report
Latest QR
Upcoming QR
EPIC's Result
EPIC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 143,655 97,302 87,311 78,282 63,606 61,522 48,438 19.85%
PBT 43,329 1,020 31,372 30,830 24,377 19,942 22,045 11.91%
Tax -12,508 -12,653 -7,969 -7,560 -9,062 -9,413 5,945 -
NP 30,821 -11,633 23,403 23,270 15,315 10,529 27,990 1.61%
-
NP to SH 27,511 -11,389 23,300 23,270 15,315 10,546 27,990 -0.28%
-
Tax Rate 28.87% 1,240.49% 25.40% 24.52% 37.17% 47.20% -26.97% -
Total Cost 112,834 108,935 63,908 55,012 48,291 50,993 20,448 32.91%
-
Net Worth 272,175 240,719 254,023 268,248 242,132 254,911 253,377 1.19%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 11,590 15,361 33,567 9,690 10,399 13,701 8,068 6.22%
Div Payout % 42.13% 0.00% 144.06% 41.65% 67.91% 129.92% 28.83% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 272,175 240,719 254,023 268,248 242,132 254,911 253,377 1.19%
NOSH 165,960 157,333 163,886 161,595 80,710 80,413 80,693 12.76%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 21.45% -11.96% 26.80% 29.73% 24.08% 17.11% 57.79% -
ROE 10.11% -4.73% 9.17% 8.67% 6.33% 4.14% 11.05% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 86.56 61.84 53.28 48.44 78.81 76.51 60.03 6.28%
EPS 16.58 -7.24 14.22 14.40 18.98 13.11 34.69 -11.57%
DPS 7.00 9.76 20.50 6.00 12.89 17.00 10.00 -5.76%
NAPS 1.64 1.53 1.55 1.66 3.00 3.17 3.14 -10.25%
Adjusted Per Share Value based on latest NOSH - 161,595
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 86.12 58.33 52.34 46.93 38.13 36.88 29.04 19.85%
EPS 16.49 -6.83 13.97 13.95 9.18 6.32 16.78 -0.29%
DPS 6.95 9.21 20.12 5.81 6.23 8.21 4.84 6.21%
NAPS 1.6316 1.443 1.5228 1.6081 1.4515 1.5281 1.5189 1.19%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 2.58 1.29 1.75 1.73 3.02 0.00 0.00 -
P/RPS 2.98 2.09 3.28 3.57 3.83 0.00 0.00 -
P/EPS 15.56 -17.82 12.31 12.01 15.92 0.00 0.00 -
EY 6.43 -5.61 8.12 8.32 6.28 0.00 0.00 -
DY 2.71 7.57 11.71 3.47 4.27 0.00 0.00 -
P/NAPS 1.57 0.84 1.13 1.04 1.01 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 21/11/06 17/11/05 25/11/04 28/11/03 01/11/02 12/11/01 -
Price 2.50 1.29 1.64 1.73 2.88 0.00 0.00 -
P/RPS 2.89 2.09 3.08 3.57 3.65 0.00 0.00 -
P/EPS 15.08 -17.82 11.54 12.01 15.18 0.00 0.00 -
EY 6.63 -5.61 8.67 8.32 6.59 0.00 0.00 -
DY 2.80 7.57 12.50 3.47 4.47 0.00 0.00 -
P/NAPS 1.52 0.84 1.06 1.04 0.96 0.00 0.00 -

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