[FPI] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 883.5%
YoY- -70.39%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 376,424 312,760 325,644 309,588 273,980 289,533 324,054 10.51%
PBT 21,400 8,284 8,870 6,142 1,544 3,957 9,070 77.32%
Tax -4,084 -1,161 -2,437 -2,090 -1,132 -243 -3,350 14.13%
NP 17,316 7,123 6,433 4,052 412 3,714 5,720 109.40%
-
NP to SH 17,316 7,123 6,433 4,052 412 3,714 5,720 109.40%
-
Tax Rate 19.08% 14.01% 27.47% 34.03% 73.32% 6.14% 36.93% -
Total Cost 359,108 305,637 319,210 305,536 273,568 285,819 318,334 8.37%
-
Net Worth 182,014 177,929 176,980 177,992 169,553 174,459 175,537 2.44%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 8,199 - - - 4,095 - -
Div Payout % - 115.11% - - - 110.27% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 182,014 177,929 176,980 177,992 169,553 174,459 175,537 2.44%
NOSH 81,988 81,995 81,935 82,024 79,230 81,905 82,026 -0.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.60% 2.28% 1.98% 1.31% 0.15% 1.28% 1.77% -
ROE 9.51% 4.00% 3.64% 2.28% 0.24% 2.13% 3.26% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 459.12 381.44 397.44 377.43 345.80 353.50 395.06 10.54%
EPS 21.12 8.69 7.85 4.94 0.52 4.53 6.97 109.54%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.22 2.17 2.16 2.17 2.14 2.13 2.14 2.47%
Adjusted Per Share Value based on latest NOSH - 81,829
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 145.84 121.18 126.17 119.95 106.15 112.18 125.55 10.51%
EPS 6.71 2.76 2.49 1.57 0.16 1.44 2.22 109.18%
DPS 0.00 3.18 0.00 0.00 0.00 1.59 0.00 -
NAPS 0.7052 0.6894 0.6857 0.6896 0.6569 0.6759 0.6801 2.44%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.19 1.18 1.25 1.40 1.37 1.47 1.66 -
P/RPS 0.26 0.31 0.31 0.37 0.40 0.42 0.42 -27.38%
P/EPS 5.63 13.58 15.92 28.34 263.46 32.42 23.80 -61.78%
EY 17.75 7.36 6.28 3.53 0.38 3.08 4.20 161.62%
DY 0.00 8.47 0.00 0.00 0.00 3.40 0.00 -
P/NAPS 0.54 0.54 0.58 0.65 0.64 0.69 0.78 -21.75%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 19/05/04 26/02/04 20/11/03 21/08/03 29/05/03 27/02/03 -
Price 1.39 1.10 1.25 1.32 1.42 1.35 1.38 -
P/RPS 0.30 0.29 0.31 0.35 0.41 0.38 0.35 -9.77%
P/EPS 6.58 12.66 15.92 26.72 273.08 29.77 19.79 -52.03%
EY 15.19 7.90 6.28 3.74 0.37 3.36 5.05 108.51%
DY 0.00 9.09 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 0.63 0.51 0.58 0.61 0.66 0.63 0.64 -1.04%

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