[FPI] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -6.52%
YoY- 115.05%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 696,954 646,124 544,567 582,066 584,704 505,696 571,654 14.08%
PBT 44,426 42,496 14,432 20,798 21,196 1,356 520 1824.14%
Tax -4,350 -5,088 -725 -1,953 -1,400 20 32 -
NP 40,076 37,408 13,707 18,845 19,796 1,376 552 1626.79%
-
NP to SH 31,286 30,008 11,274 15,656 16,748 556 21 12771.84%
-
Tax Rate 9.79% 11.97% 5.02% 9.39% 6.61% -1.47% -6.15% -
Total Cost 656,878 608,716 530,860 563,221 564,908 504,320 571,102 9.74%
-
Net Worth 197,077 188,781 90,328 183,930 183,078 174,158 149,100 20.37%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 4,105 3,284 - - 2,100 -
Div Payout % - - 36.42% 20.98% - - 10,000.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 197,077 188,781 90,328 183,930 183,078 174,158 149,100 20.37%
NOSH 82,115 82,078 82,117 82,111 82,098 81,764 70,000 11.19%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.75% 5.79% 2.52% 3.24% 3.39% 0.27% 0.10% -
ROE 15.87% 15.90% 12.48% 8.51% 9.15% 0.32% 0.01% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 848.75 787.20 663.16 708.87 712.20 618.48 816.65 2.59%
EPS 38.10 36.56 6.87 19.07 20.40 0.68 0.03 11475.74%
DPS 0.00 0.00 5.00 4.00 0.00 0.00 3.00 -
NAPS 2.40 2.30 1.10 2.24 2.23 2.13 2.13 8.25%
Adjusted Per Share Value based on latest NOSH - 82,146
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 270.01 250.32 210.97 225.50 226.52 195.91 221.47 14.08%
EPS 12.12 11.63 4.37 6.07 6.49 0.22 0.01 11121.52%
DPS 0.00 0.00 1.59 1.27 0.00 0.00 0.81 -
NAPS 0.7635 0.7314 0.3499 0.7126 0.7093 0.6747 0.5776 20.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.52 0.41 0.96 0.31 0.90 0.93 0.98 -
P/RPS 0.06 0.05 0.14 0.04 0.13 0.15 0.12 -36.92%
P/EPS 1.36 1.12 6.99 1.63 4.41 136.76 3,266.67 -99.43%
EY 73.27 89.17 14.30 61.51 22.67 0.73 0.03 17779.92%
DY 0.00 0.00 5.21 12.90 0.00 0.00 3.06 -
P/NAPS 0.22 0.18 0.87 0.14 0.40 0.44 0.46 -38.76%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 30/07/08 20/05/08 20/02/08 21/11/07 31/07/07 29/05/07 -
Price 1.18 1.15 1.00 0.80 0.93 0.94 1.00 -
P/RPS 0.14 0.15 0.15 0.11 0.13 0.15 0.12 10.79%
P/EPS 3.10 3.15 7.28 4.20 4.56 138.24 3,333.33 -99.03%
EY 32.29 31.79 13.73 23.83 21.94 0.72 0.03 10269.91%
DY 0.00 0.00 5.00 5.00 0.00 0.00 3.00 -
P/NAPS 0.49 0.50 0.91 0.36 0.42 0.44 0.47 2.80%

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