[FPI] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
30-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 166.17%
YoY- 5297.12%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 544,129 628,476 696,954 646,124 544,567 582,066 584,704 -4.67%
PBT 19,111 30,817 44,426 42,496 14,432 20,798 21,196 -6.66%
Tax -914 -2,688 -4,350 -5,088 -725 -1,953 -1,400 -24.72%
NP 18,197 28,129 40,076 37,408 13,707 18,845 19,796 -5.45%
-
NP to SH 13,125 21,149 31,286 30,008 11,274 15,656 16,748 -14.98%
-
Tax Rate 4.78% 8.72% 9.79% 11.97% 5.02% 9.39% 6.61% -
Total Cost 525,932 600,346 656,878 608,716 530,860 563,221 564,908 -4.65%
-
Net Worth 155,016 144,826 197,077 188,781 90,328 183,930 183,078 -10.49%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 10,272 - - - 4,105 3,284 - -
Div Payout % 78.26% - - - 36.42% 20.98% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 155,016 144,826 197,077 188,781 90,328 183,930 183,078 -10.49%
NOSH 186,766 172,413 82,115 82,078 82,117 82,111 82,098 72.88%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.34% 4.48% 5.75% 5.79% 2.52% 3.24% 3.39% -
ROE 8.47% 14.60% 15.87% 15.90% 12.48% 8.51% 9.15% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 291.34 364.52 848.75 787.20 663.16 708.87 712.20 -44.86%
EPS 7.03 12.27 38.10 36.56 6.87 19.07 20.40 -50.81%
DPS 5.50 0.00 0.00 0.00 5.00 4.00 0.00 -
NAPS 0.83 0.84 2.40 2.30 1.10 2.24 2.23 -48.22%
Adjusted Per Share Value based on latest NOSH - 82,078
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 210.80 243.48 270.01 250.32 210.97 225.50 226.52 -4.67%
EPS 5.08 8.19 12.12 11.63 4.37 6.07 6.49 -15.05%
DPS 3.98 0.00 0.00 0.00 1.59 1.27 0.00 -
NAPS 0.6006 0.5611 0.7635 0.7314 0.3499 0.7126 0.7093 -10.48%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.50 0.55 0.52 0.41 0.96 0.31 0.90 -
P/RPS 0.17 0.15 0.06 0.05 0.14 0.04 0.13 19.56%
P/EPS 7.11 4.48 1.36 1.12 6.99 1.63 4.41 37.45%
EY 14.05 22.30 73.27 89.17 14.30 61.51 22.67 -27.28%
DY 11.00 0.00 0.00 0.00 5.21 12.90 0.00 -
P/NAPS 0.60 0.65 0.22 0.18 0.87 0.14 0.40 31.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 17/02/09 18/11/08 30/07/08 20/05/08 20/02/08 21/11/07 -
Price 0.56 0.50 1.18 1.15 1.00 0.80 0.93 -
P/RPS 0.19 0.14 0.14 0.15 0.15 0.11 0.13 28.75%
P/EPS 7.97 4.08 3.10 3.15 7.28 4.20 4.56 45.04%
EY 12.55 24.53 32.29 31.79 13.73 23.83 21.94 -31.06%
DY 9.82 0.00 0.00 0.00 5.00 5.00 0.00 -
P/NAPS 0.67 0.60 0.49 0.50 0.91 0.36 0.42 36.48%

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