[FPI] QoQ Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 10.72%
YoY- 91.79%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 350,141 370,482 376,424 312,760 325,644 309,588 273,980 17.67%
PBT 13,461 22,126 21,400 8,284 8,870 6,142 1,544 320.82%
Tax -2,048 -3,668 -4,084 -1,161 -2,437 -2,090 -1,132 48.20%
NP 11,413 18,458 17,316 7,123 6,433 4,052 412 806.35%
-
NP to SH 11,413 18,458 17,316 7,123 6,433 4,052 412 806.35%
-
Tax Rate 15.21% 16.58% 19.08% 14.01% 27.47% 34.03% 73.32% -
Total Cost 338,728 352,024 359,108 305,637 319,210 305,536 273,568 15.23%
-
Net Worth 177,923 186,874 182,014 177,929 176,980 177,992 169,553 3.24%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 8,199 - - - -
Div Payout % - - - 115.11% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 177,923 186,874 182,014 177,929 176,980 177,992 169,553 3.24%
NOSH 81,992 81,962 81,988 81,995 81,935 82,024 79,230 2.30%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.26% 4.98% 4.60% 2.28% 1.98% 1.31% 0.15% -
ROE 6.41% 9.88% 9.51% 4.00% 3.64% 2.28% 0.24% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 427.04 452.01 459.12 381.44 397.44 377.43 345.80 15.03%
EPS 13.92 22.52 21.12 8.69 7.85 4.94 0.52 785.99%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.17 2.28 2.22 2.17 2.16 2.17 2.14 0.92%
Adjusted Per Share Value based on latest NOSH - 81,803
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 135.66 143.54 145.84 121.18 126.17 119.95 106.15 17.67%
EPS 4.42 7.15 6.71 2.76 2.49 1.57 0.16 804.69%
DPS 0.00 0.00 0.00 3.18 0.00 0.00 0.00 -
NAPS 0.6893 0.724 0.7052 0.6894 0.6857 0.6896 0.6569 3.24%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.38 1.51 1.19 1.18 1.25 1.40 1.37 -
P/RPS 0.32 0.33 0.26 0.31 0.31 0.37 0.40 -13.76%
P/EPS 9.91 6.71 5.63 13.58 15.92 28.34 263.46 -88.66%
EY 10.09 14.91 17.75 7.36 6.28 3.53 0.38 781.23%
DY 0.00 0.00 0.00 8.47 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.54 0.54 0.58 0.65 0.64 0.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 20/08/04 19/05/04 26/02/04 20/11/03 21/08/03 -
Price 1.36 1.33 1.39 1.10 1.25 1.32 1.42 -
P/RPS 0.32 0.29 0.30 0.29 0.31 0.35 0.41 -15.16%
P/EPS 9.77 5.91 6.58 12.66 15.92 26.72 273.08 -89.03%
EY 10.24 16.93 15.19 7.90 6.28 3.74 0.37 805.79%
DY 0.00 0.00 0.00 9.09 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.63 0.51 0.58 0.61 0.66 -3.04%

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