[FPI] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -35.07%
YoY- -31.51%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 325,644 309,588 273,980 289,533 324,054 336,258 299,828 5.64%
PBT 8,870 6,142 1,544 3,957 9,070 17,910 19,508 -40.78%
Tax -2,437 -2,090 -1,132 -243 -3,350 -6,238 -6,716 -49.03%
NP 6,433 4,052 412 3,714 5,720 11,672 12,792 -36.68%
-
NP to SH 6,433 4,052 412 3,714 5,720 11,672 12,792 -36.68%
-
Tax Rate 27.47% 34.03% 73.32% 6.14% 36.93% 34.83% 34.43% -
Total Cost 319,210 305,536 273,568 285,819 318,334 324,586 287,036 7.31%
-
Net Worth 176,980 177,992 169,553 174,459 175,537 181,145 177,939 -0.35%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 4,095 - - - -
Div Payout % - - - 110.27% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 176,980 177,992 169,553 174,459 175,537 181,145 177,939 -0.35%
NOSH 81,935 82,024 79,230 81,905 82,026 81,966 81,999 -0.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.98% 1.31% 0.15% 1.28% 1.77% 3.47% 4.27% -
ROE 3.64% 2.28% 0.24% 2.13% 3.26% 6.44% 7.19% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 397.44 377.43 345.80 353.50 395.06 410.24 365.64 5.70%
EPS 7.85 4.94 0.52 4.53 6.97 14.24 15.60 -36.65%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.16 2.17 2.14 2.13 2.14 2.21 2.17 -0.30%
Adjusted Per Share Value based on latest NOSH - 81,578
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 126.16 119.94 106.14 112.17 125.54 130.27 116.16 5.64%
EPS 2.49 1.57 0.16 1.44 2.22 4.52 4.96 -36.75%
DPS 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
NAPS 0.6856 0.6896 0.6569 0.6759 0.6801 0.7018 0.6894 -0.36%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.25 1.40 1.37 1.47 1.66 1.41 1.50 -
P/RPS 0.31 0.37 0.40 0.42 0.42 0.34 0.41 -16.96%
P/EPS 15.92 28.34 263.46 32.42 23.80 9.90 9.62 39.78%
EY 6.28 3.53 0.38 3.08 4.20 10.10 10.40 -28.49%
DY 0.00 0.00 0.00 3.40 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.64 0.69 0.78 0.64 0.69 -10.90%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 21/08/03 29/05/03 27/02/03 28/11/02 29/08/02 -
Price 1.25 1.32 1.42 1.35 1.38 1.68 1.41 -
P/RPS 0.31 0.35 0.41 0.38 0.35 0.41 0.39 -14.15%
P/EPS 15.92 26.72 273.08 29.77 19.79 11.80 9.04 45.68%
EY 6.28 3.74 0.37 3.36 5.05 8.48 11.06 -31.35%
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.66 0.63 0.64 0.76 0.65 -7.29%

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