[FPI] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -10.61%
YoY- -6.3%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 667,612 561,028 457,497 474,546 456,962 359,352 337,365 57.55%
PBT 13,068 5,276 6,151 15,344 17,802 1,248 3,199 155.32%
Tax -2,370 -2,072 -689 -3,556 -3,440 -1,220 -393 230.95%
NP 10,698 3,204 5,462 11,788 14,362 28 2,806 143.85%
-
NP to SH 9,148 5,500 5,005 10,694 11,964 28 2,806 119.70%
-
Tax Rate 18.14% 39.27% 11.20% 23.18% 19.32% 97.76% 12.29% -
Total Cost 656,914 557,824 452,035 462,758 442,600 359,324 334,559 56.73%
-
Net Worth 185,587 182,784 178,084 193,751 180,526 149,100 174,759 4.08%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 6,154 - - - 4,102 -
Div Payout % - - 122.98% - - - 146.20% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 185,587 182,784 178,084 193,751 180,526 149,100 174,759 4.08%
NOSH 82,118 82,335 82,066 82,098 82,057 70,000 82,046 0.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.60% 0.57% 1.19% 2.48% 3.14% 0.01% 0.83% -
ROE 4.93% 3.01% 2.81% 5.52% 6.63% 0.02% 1.61% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 812.99 681.39 557.47 578.02 556.88 513.36 411.19 57.46%
EPS 11.14 6.68 6.10 13.03 14.58 0.04 3.42 119.58%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 5.00 -
NAPS 2.26 2.22 2.17 2.36 2.20 2.13 2.13 4.02%
Adjusted Per Share Value based on latest NOSH - 82,217
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 258.66 217.36 177.25 183.86 177.04 139.23 130.71 57.55%
EPS 3.54 2.13 1.94 4.14 4.64 0.01 1.09 119.14%
DPS 0.00 0.00 2.38 0.00 0.00 0.00 1.59 -
NAPS 0.719 0.7082 0.69 0.7507 0.6994 0.5777 0.6771 4.08%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.17 1.01 1.00 1.02 1.05 1.15 1.28 -
P/RPS 0.14 0.15 0.18 0.18 0.19 0.22 0.31 -41.10%
P/EPS 10.50 15.12 16.40 7.83 7.20 2,875.00 37.43 -57.11%
EY 9.52 6.61 6.10 12.77 13.89 0.03 2.67 133.21%
DY 0.00 0.00 7.50 0.00 0.00 0.00 3.91 -
P/NAPS 0.52 0.45 0.46 0.43 0.48 0.54 0.60 -9.09%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 28/07/06 25/05/06 22/02/06 25/11/05 16/08/05 31/05/05 -
Price 1.00 1.05 1.04 1.05 0.90 1.16 1.18 -
P/RPS 0.12 0.15 0.19 0.18 0.16 0.23 0.29 -44.44%
P/EPS 8.98 15.72 17.05 8.06 6.17 2,900.00 34.50 -59.19%
EY 11.14 6.36 5.86 12.41 16.20 0.03 2.90 145.07%
DY 0.00 0.00 7.21 0.00 0.00 0.00 4.24 -
P/NAPS 0.44 0.47 0.48 0.44 0.41 0.54 0.55 -13.81%

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