[FPI] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 143.1%
YoY- 4102.91%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 337,365 350,141 370,482 376,424 312,760 325,644 309,588 5.88%
PBT 3,199 13,461 22,126 21,400 8,284 8,870 6,142 -35.23%
Tax -393 -2,048 -3,668 -4,084 -1,161 -2,437 -2,090 -67.14%
NP 2,806 11,413 18,458 17,316 7,123 6,433 4,052 -21.70%
-
NP to SH 2,806 11,413 18,458 17,316 7,123 6,433 4,052 -21.70%
-
Tax Rate 12.29% 15.21% 16.58% 19.08% 14.01% 27.47% 34.03% -
Total Cost 334,559 338,728 352,024 359,108 305,637 319,210 305,536 6.23%
-
Net Worth 174,759 177,923 186,874 182,014 177,929 176,980 177,992 -1.21%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 4,102 - - - 8,199 - - -
Div Payout % 146.20% - - - 115.11% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 174,759 177,923 186,874 182,014 177,929 176,980 177,992 -1.21%
NOSH 82,046 81,992 81,962 81,988 81,995 81,935 82,024 0.01%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.83% 3.26% 4.98% 4.60% 2.28% 1.98% 1.31% -
ROE 1.61% 6.41% 9.88% 9.51% 4.00% 3.64% 2.28% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 411.19 427.04 452.01 459.12 381.44 397.44 377.43 5.87%
EPS 3.42 13.92 22.52 21.12 8.69 7.85 4.94 -21.72%
DPS 5.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.13 2.17 2.28 2.22 2.17 2.16 2.17 -1.23%
Adjusted Per Share Value based on latest NOSH - 81,988
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 130.70 135.65 143.53 145.83 121.17 126.16 119.94 5.88%
EPS 1.09 4.42 7.15 6.71 2.76 2.49 1.57 -21.57%
DPS 1.59 0.00 0.00 0.00 3.18 0.00 0.00 -
NAPS 0.677 0.6893 0.724 0.7052 0.6893 0.6856 0.6896 -1.22%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.28 1.38 1.51 1.19 1.18 1.25 1.40 -
P/RPS 0.31 0.32 0.33 0.26 0.31 0.31 0.37 -11.11%
P/EPS 37.43 9.91 6.71 5.63 13.58 15.92 28.34 20.35%
EY 2.67 10.09 14.91 17.75 7.36 6.28 3.53 -16.97%
DY 3.91 0.00 0.00 0.00 8.47 0.00 0.00 -
P/NAPS 0.60 0.64 0.66 0.54 0.54 0.58 0.65 -5.19%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 26/11/04 20/08/04 19/05/04 26/02/04 20/11/03 -
Price 1.18 1.36 1.33 1.39 1.10 1.25 1.32 -
P/RPS 0.29 0.32 0.29 0.30 0.29 0.31 0.35 -11.77%
P/EPS 34.50 9.77 5.91 6.58 12.66 15.92 26.72 18.55%
EY 2.90 10.24 16.93 15.19 7.90 6.28 3.74 -15.58%
DY 4.24 0.00 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.55 0.63 0.58 0.63 0.51 0.58 0.61 -6.66%

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