[FPI] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 6.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 359,352 337,365 350,141 370,482 376,424 312,760 325,644 6.79%
PBT 1,248 3,199 13,461 22,126 21,400 8,284 8,870 -72.98%
Tax -1,220 -393 -2,048 -3,668 -4,084 -1,161 -2,437 -36.97%
NP 28 2,806 11,413 18,458 17,316 7,123 6,433 -97.34%
-
NP to SH 28 2,806 11,413 18,458 17,316 7,123 6,433 -97.34%
-
Tax Rate 97.76% 12.29% 15.21% 16.58% 19.08% 14.01% 27.47% -
Total Cost 359,324 334,559 338,728 352,024 359,108 305,637 319,210 8.21%
-
Net Worth 149,100 174,759 177,923 186,874 182,014 177,929 176,980 -10.80%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 4,102 - - - 8,199 - -
Div Payout % - 146.20% - - - 115.11% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 149,100 174,759 177,923 186,874 182,014 177,929 176,980 -10.80%
NOSH 70,000 82,046 81,992 81,962 81,988 81,995 81,935 -9.97%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.01% 0.83% 3.26% 4.98% 4.60% 2.28% 1.98% -
ROE 0.02% 1.61% 6.41% 9.88% 9.51% 4.00% 3.64% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 513.36 411.19 427.04 452.01 459.12 381.44 397.44 18.62%
EPS 0.04 3.42 13.92 22.52 21.12 8.69 7.85 -97.04%
DPS 0.00 5.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.13 2.13 2.17 2.28 2.22 2.17 2.16 -0.92%
Adjusted Per Share Value based on latest NOSH - 81,939
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 139.23 130.71 135.66 143.54 145.84 121.18 126.17 6.79%
EPS 0.01 1.09 4.42 7.15 6.71 2.76 2.49 -97.48%
DPS 0.00 1.59 0.00 0.00 0.00 3.18 0.00 -
NAPS 0.5777 0.6771 0.6893 0.724 0.7052 0.6894 0.6857 -10.80%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.15 1.28 1.38 1.51 1.19 1.18 1.25 -
P/RPS 0.22 0.31 0.32 0.33 0.26 0.31 0.31 -20.45%
P/EPS 2,875.00 37.43 9.91 6.71 5.63 13.58 15.92 3105.07%
EY 0.03 2.67 10.09 14.91 17.75 7.36 6.28 -97.17%
DY 0.00 3.91 0.00 0.00 0.00 8.47 0.00 -
P/NAPS 0.54 0.60 0.64 0.66 0.54 0.54 0.58 -4.65%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 16/08/05 31/05/05 28/02/05 26/11/04 20/08/04 19/05/04 26/02/04 -
Price 1.16 1.18 1.36 1.33 1.39 1.10 1.25 -
P/RPS 0.23 0.29 0.32 0.29 0.30 0.29 0.31 -18.05%
P/EPS 2,900.00 34.50 9.77 5.91 6.58 12.66 15.92 3123.64%
EY 0.03 2.90 10.24 16.93 15.19 7.90 6.28 -97.17%
DY 0.00 4.24 0.00 0.00 0.00 9.09 0.00 -
P/NAPS 0.54 0.55 0.63 0.58 0.63 0.51 0.58 -4.65%

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