[FPI] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -99.0%
YoY- -99.84%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 457,497 474,546 456,962 359,352 337,365 350,141 370,482 15.11%
PBT 6,151 15,344 17,802 1,248 3,199 13,461 22,126 -57.43%
Tax -689 -3,556 -3,440 -1,220 -393 -2,048 -3,668 -67.23%
NP 5,462 11,788 14,362 28 2,806 11,413 18,458 -55.62%
-
NP to SH 5,005 10,694 11,964 28 2,806 11,413 18,458 -58.13%
-
Tax Rate 11.20% 23.18% 19.32% 97.76% 12.29% 15.21% 16.58% -
Total Cost 452,035 462,758 442,600 359,324 334,559 338,728 352,024 18.15%
-
Net Worth 178,084 193,751 180,526 149,100 174,759 177,923 186,874 -3.16%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 6,154 - - - 4,102 - - -
Div Payout % 122.98% - - - 146.20% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 178,084 193,751 180,526 149,100 174,759 177,923 186,874 -3.16%
NOSH 82,066 82,098 82,057 70,000 82,046 81,992 81,962 0.08%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.19% 2.48% 3.14% 0.01% 0.83% 3.26% 4.98% -
ROE 2.81% 5.52% 6.63% 0.02% 1.61% 6.41% 9.88% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 557.47 578.02 556.88 513.36 411.19 427.04 452.01 15.01%
EPS 6.10 13.03 14.58 0.04 3.42 13.92 22.52 -58.16%
DPS 7.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.17 2.36 2.20 2.13 2.13 2.17 2.28 -3.24%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 177.24 183.85 177.03 139.22 130.70 135.65 143.53 15.11%
EPS 1.94 4.14 4.64 0.01 1.09 4.42 7.15 -58.12%
DPS 2.38 0.00 0.00 0.00 1.59 0.00 0.00 -
NAPS 0.6899 0.7506 0.6994 0.5776 0.677 0.6893 0.724 -3.16%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.00 1.02 1.05 1.15 1.28 1.38 1.51 -
P/RPS 0.18 0.18 0.19 0.22 0.31 0.32 0.33 -33.26%
P/EPS 16.40 7.83 7.20 2,875.00 37.43 9.91 6.71 81.54%
EY 6.10 12.77 13.89 0.03 2.67 10.09 14.91 -44.91%
DY 7.50 0.00 0.00 0.00 3.91 0.00 0.00 -
P/NAPS 0.46 0.43 0.48 0.54 0.60 0.64 0.66 -21.40%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 22/02/06 25/11/05 16/08/05 31/05/05 28/02/05 26/11/04 -
Price 1.04 1.05 0.90 1.16 1.18 1.36 1.33 -
P/RPS 0.19 0.18 0.16 0.23 0.29 0.32 0.29 -24.58%
P/EPS 17.05 8.06 6.17 2,900.00 34.50 9.77 5.91 102.78%
EY 5.86 12.41 16.20 0.03 2.90 10.24 16.93 -50.73%
DY 7.21 0.00 0.00 0.00 4.24 0.00 0.00 -
P/NAPS 0.48 0.44 0.41 0.54 0.55 0.63 0.58 -11.86%

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