[FPI] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -41.03%
YoY- 12.8%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 289,533 243,041 168,129 74,957 311,182 255,918 176,111 39.33%
PBT 3,957 6,803 8,955 4,877 9,186 13,519 9,059 -42.45%
Tax -243 -2,513 -3,119 -1,679 -3,763 -2,924 -2,216 -77.12%
NP 3,714 4,290 5,836 3,198 5,423 10,595 6,843 -33.48%
-
NP to SH 3,714 4,290 5,836 3,198 5,423 10,595 6,843 -33.48%
-
Tax Rate 6.14% 36.94% 34.83% 34.43% 40.96% 21.63% 24.46% -
Total Cost 285,819 238,751 162,293 71,759 305,759 245,323 169,268 41.84%
-
Net Worth 174,459 175,537 181,145 177,939 174,486 178,631 179,475 -1.87%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 4,095 - - - 4,095 - - -
Div Payout % 110.27% - - - 75.53% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 174,459 175,537 181,145 177,939 174,486 178,631 179,475 -1.87%
NOSH 81,905 82,026 81,966 81,999 81,918 81,941 81,952 -0.03%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.28% 1.77% 3.47% 4.27% 1.74% 4.14% 3.89% -
ROE 2.13% 2.44% 3.22% 1.80% 3.11% 5.93% 3.81% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 353.50 296.29 205.12 91.41 379.87 312.32 214.90 39.39%
EPS 4.53 5.23 7.12 3.90 6.62 12.93 8.35 -33.50%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.13 2.14 2.21 2.17 2.13 2.18 2.19 -1.83%
Adjusted Per Share Value based on latest NOSH - 81,999
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 112.17 94.16 65.14 29.04 120.56 99.15 68.23 39.33%
EPS 1.44 1.66 2.26 1.24 2.10 4.10 2.65 -33.43%
DPS 1.59 0.00 0.00 0.00 1.59 0.00 0.00 -
NAPS 0.6759 0.6801 0.7018 0.6894 0.676 0.692 0.6953 -1.87%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 1.47 1.66 1.41 1.50 1.77 0.00 0.00 -
P/RPS 0.42 0.56 0.69 1.64 0.47 0.00 0.00 -
P/EPS 32.42 31.74 19.80 38.46 26.74 0.00 0.00 -
EY 3.08 3.15 5.05 2.60 3.74 0.00 0.00 -
DY 3.40 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 0.69 0.78 0.64 0.69 0.83 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 28/11/02 29/08/02 30/05/02 27/02/02 28/11/01 -
Price 1.35 1.38 1.68 1.41 1.59 0.00 0.00 -
P/RPS 0.38 0.47 0.82 1.54 0.42 0.00 0.00 -
P/EPS 29.77 26.39 23.60 36.15 24.02 0.00 0.00 -
EY 3.36 3.79 4.24 2.77 4.16 0.00 0.00 -
DY 3.70 0.00 0.00 0.00 3.14 0.00 0.00 -
P/NAPS 0.63 0.64 0.76 0.65 0.75 0.00 0.00 -

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