[FPI] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 2547.62%
YoY- -89.89%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 544,567 582,066 584,704 505,696 571,654 633,104 667,612 -12.68%
PBT 14,432 20,798 21,196 1,356 520 9,633 13,068 6.83%
Tax -725 -1,953 -1,400 20 32 -1,253 -2,370 -54.56%
NP 13,707 18,845 19,796 1,376 552 8,380 10,698 17.94%
-
NP to SH 11,274 15,656 16,748 556 21 7,280 9,148 14.93%
-
Tax Rate 5.02% 9.39% 6.61% -1.47% -6.15% 13.01% 18.14% -
Total Cost 530,860 563,221 564,908 504,320 571,102 624,724 656,914 -13.22%
-
Net Worth 90,328 183,930 183,078 174,158 149,100 179,810 185,587 -38.09%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 4,105 3,284 - - 2,100 - - -
Div Payout % 36.42% 20.98% - - 10,000.00% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 90,328 183,930 183,078 174,158 149,100 179,810 185,587 -38.09%
NOSH 82,117 82,111 82,098 81,764 70,000 82,105 82,118 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.52% 3.24% 3.39% 0.27% 0.10% 1.32% 1.60% -
ROE 12.48% 8.51% 9.15% 0.32% 0.01% 4.05% 4.93% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 663.16 708.87 712.20 618.48 816.65 771.09 812.99 -12.68%
EPS 6.87 19.07 20.40 0.68 0.03 8.87 11.14 -27.52%
DPS 5.00 4.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.10 2.24 2.23 2.13 2.13 2.19 2.26 -38.09%
Adjusted Per Share Value based on latest NOSH - 81,764
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 210.99 225.52 226.54 195.93 221.48 245.29 258.66 -12.68%
EPS 4.37 6.07 6.49 0.22 0.01 2.82 3.54 15.06%
DPS 1.59 1.27 0.00 0.00 0.81 0.00 0.00 -
NAPS 0.35 0.7126 0.7093 0.6748 0.5777 0.6967 0.719 -38.09%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.96 0.31 0.90 0.93 0.98 0.98 1.17 -
P/RPS 0.14 0.04 0.13 0.15 0.12 0.13 0.14 0.00%
P/EPS 6.99 1.63 4.41 136.76 3,266.67 11.05 10.50 -23.73%
EY 14.30 61.51 22.67 0.73 0.03 9.05 9.52 31.12%
DY 5.21 12.90 0.00 0.00 3.06 0.00 0.00 -
P/NAPS 0.87 0.14 0.40 0.44 0.46 0.45 0.52 40.88%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 20/02/08 21/11/07 31/07/07 29/05/07 09/02/07 22/11/06 -
Price 1.00 0.80 0.93 0.94 1.00 1.03 1.00 -
P/RPS 0.15 0.11 0.13 0.15 0.12 0.13 0.12 16.02%
P/EPS 7.28 4.20 4.56 138.24 3,333.33 11.62 8.98 -13.04%
EY 13.73 23.83 21.94 0.72 0.03 8.61 11.14 14.93%
DY 5.00 5.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.91 0.36 0.42 0.44 0.47 0.47 0.44 62.25%

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