[FPI] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 58.77%
YoY- 12.47%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 370,482 376,424 312,760 325,644 309,588 273,980 289,533 17.81%
PBT 22,126 21,400 8,284 8,870 6,142 1,544 3,957 214.04%
Tax -3,668 -4,084 -1,161 -2,437 -2,090 -1,132 -243 507.76%
NP 18,458 17,316 7,123 6,433 4,052 412 3,714 190.37%
-
NP to SH 18,458 17,316 7,123 6,433 4,052 412 3,714 190.37%
-
Tax Rate 16.58% 19.08% 14.01% 27.47% 34.03% 73.32% 6.14% -
Total Cost 352,024 359,108 305,637 319,210 305,536 273,568 285,819 14.85%
-
Net Worth 186,874 182,014 177,929 176,980 177,992 169,553 174,459 4.67%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 8,199 - - - 4,095 -
Div Payout % - - 115.11% - - - 110.27% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 186,874 182,014 177,929 176,980 177,992 169,553 174,459 4.67%
NOSH 81,962 81,988 81,995 81,935 82,024 79,230 81,905 0.04%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.98% 4.60% 2.28% 1.98% 1.31% 0.15% 1.28% -
ROE 9.88% 9.51% 4.00% 3.64% 2.28% 0.24% 2.13% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 452.01 459.12 381.44 397.44 377.43 345.80 353.50 17.75%
EPS 22.52 21.12 8.69 7.85 4.94 0.52 4.53 190.43%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 5.00 -
NAPS 2.28 2.22 2.17 2.16 2.17 2.14 2.13 4.62%
Adjusted Per Share Value based on latest NOSH - 81,842
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 143.53 145.83 121.17 126.16 119.94 106.14 112.17 17.81%
EPS 7.15 6.71 2.76 2.49 1.57 0.16 1.44 190.19%
DPS 0.00 0.00 3.18 0.00 0.00 0.00 1.59 -
NAPS 0.724 0.7052 0.6893 0.6856 0.6896 0.6569 0.6759 4.67%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.51 1.19 1.18 1.25 1.40 1.37 1.47 -
P/RPS 0.33 0.26 0.31 0.31 0.37 0.40 0.42 -14.81%
P/EPS 6.71 5.63 13.58 15.92 28.34 263.46 32.42 -64.90%
EY 14.91 17.75 7.36 6.28 3.53 0.38 3.08 185.34%
DY 0.00 0.00 8.47 0.00 0.00 0.00 3.40 -
P/NAPS 0.66 0.54 0.54 0.58 0.65 0.64 0.69 -2.91%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 20/08/04 19/05/04 26/02/04 20/11/03 21/08/03 29/05/03 -
Price 1.33 1.39 1.10 1.25 1.32 1.42 1.35 -
P/RPS 0.29 0.30 0.29 0.31 0.35 0.41 0.38 -16.44%
P/EPS 5.91 6.58 12.66 15.92 26.72 273.08 29.77 -65.86%
EY 16.93 15.19 7.90 6.28 3.74 0.37 3.36 193.04%
DY 0.00 0.00 9.09 0.00 0.00 0.00 3.70 -
P/NAPS 0.58 0.63 0.51 0.58 0.61 0.66 0.63 -5.34%

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