[FPI] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -97.23%
YoY- -96.78%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 312,760 244,233 154,794 68,495 289,533 243,041 168,129 51.19%
PBT 8,284 6,653 3,071 386 3,957 6,803 8,955 -5.05%
Tax -1,161 -1,828 -1,045 -283 -243 -2,513 -3,119 -48.22%
NP 7,123 4,825 2,026 103 3,714 4,290 5,836 14.19%
-
NP to SH 7,123 4,825 2,026 103 3,714 4,290 5,836 14.19%
-
Tax Rate 14.01% 27.48% 34.03% 73.32% 6.14% 36.94% 34.83% -
Total Cost 305,637 239,408 152,768 68,392 285,819 238,751 162,293 52.44%
-
Net Worth 177,929 176,980 177,992 169,553 174,459 175,537 181,145 -1.18%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 8,199 - - - 4,095 - - -
Div Payout % 115.11% - - - 110.27% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 177,929 176,980 177,992 169,553 174,459 175,537 181,145 -1.18%
NOSH 81,995 81,935 82,024 79,230 81,905 82,026 81,966 0.02%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.28% 1.98% 1.31% 0.15% 1.28% 1.77% 3.47% -
ROE 4.00% 2.73% 1.14% 0.06% 2.13% 2.44% 3.22% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 381.44 298.08 188.72 86.45 353.50 296.29 205.12 51.16%
EPS 8.69 5.89 2.47 0.13 4.53 5.23 7.12 14.19%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.17 2.16 2.17 2.14 2.13 2.14 2.21 -1.20%
Adjusted Per Share Value based on latest NOSH - 79,230
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 121.17 94.62 59.97 26.54 112.17 94.16 65.14 51.19%
EPS 2.76 1.87 0.78 0.04 1.44 1.66 2.26 14.23%
DPS 3.18 0.00 0.00 0.00 1.59 0.00 0.00 -
NAPS 0.6893 0.6856 0.6896 0.6569 0.6759 0.6801 0.7018 -1.18%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.18 1.25 1.40 1.37 1.47 1.66 1.41 -
P/RPS 0.31 0.42 0.74 1.58 0.42 0.56 0.69 -41.31%
P/EPS 13.58 21.23 56.68 1,053.85 32.42 31.74 19.80 -22.21%
EY 7.36 4.71 1.76 0.09 3.08 3.15 5.05 28.51%
DY 8.47 0.00 0.00 0.00 3.40 0.00 0.00 -
P/NAPS 0.54 0.58 0.65 0.64 0.69 0.78 0.64 -10.69%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 26/02/04 20/11/03 21/08/03 29/05/03 27/02/03 28/11/02 -
Price 1.10 1.25 1.32 1.42 1.35 1.38 1.68 -
P/RPS 0.29 0.42 0.70 1.64 0.38 0.47 0.82 -49.95%
P/EPS 12.66 21.23 53.44 1,092.31 29.77 26.39 23.60 -33.95%
EY 7.90 4.71 1.87 0.09 3.36 3.79 4.24 51.35%
DY 9.09 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.51 0.58 0.61 0.66 0.63 0.64 0.76 -23.33%

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