[FPI] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 561.9%
YoY- -89.89%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 544,567 436,550 292,352 126,424 571,654 474,828 333,806 38.54%
PBT 14,432 15,599 10,598 339 520 7,225 6,534 69.52%
Tax -725 -1,465 -700 5 32 -940 -1,185 -27.90%
NP 13,707 14,134 9,898 344 552 6,285 5,349 87.15%
-
NP to SH 11,274 11,742 8,374 139 21 5,460 4,574 82.36%
-
Tax Rate 5.02% 9.39% 6.61% -1.47% -6.15% 13.01% 18.14% -
Total Cost 530,860 422,416 282,454 126,080 571,102 468,543 328,457 37.68%
-
Net Worth 90,328 183,930 183,078 174,158 149,100 179,810 185,587 -38.09%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 4,105 2,463 - - 2,100 - - -
Div Payout % 36.42% 20.98% - - 10,000.00% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 90,328 183,930 183,078 174,158 149,100 179,810 185,587 -38.09%
NOSH 82,117 82,111 82,098 81,764 70,000 82,105 82,118 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.52% 3.24% 3.39% 0.27% 0.10% 1.32% 1.60% -
ROE 12.48% 6.38% 4.57% 0.08% 0.01% 3.04% 2.46% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 663.16 531.65 356.10 154.62 816.65 578.32 406.49 38.54%
EPS 6.87 14.30 10.20 0.17 0.03 6.65 5.57 14.99%
DPS 5.00 3.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.10 2.24 2.23 2.13 2.13 2.19 2.26 -38.09%
Adjusted Per Share Value based on latest NOSH - 81,764
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 210.97 169.13 113.26 48.98 221.47 183.96 129.32 38.53%
EPS 4.37 4.55 3.24 0.05 0.01 2.12 1.77 82.57%
DPS 1.59 0.95 0.00 0.00 0.81 0.00 0.00 -
NAPS 0.3499 0.7126 0.7093 0.6747 0.5776 0.6966 0.719 -38.10%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.96 0.31 0.90 0.93 0.98 0.98 1.17 -
P/RPS 0.14 0.06 0.25 0.60 0.12 0.17 0.29 -38.43%
P/EPS 6.99 2.17 8.82 547.06 3,266.67 14.74 21.01 -51.95%
EY 14.30 46.13 11.33 0.18 0.03 6.79 4.76 108.06%
DY 5.21 9.68 0.00 0.00 3.06 0.00 0.00 -
P/NAPS 0.87 0.14 0.40 0.44 0.46 0.45 0.52 40.88%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 20/02/08 21/11/07 31/07/07 29/05/07 09/02/07 22/11/06 -
Price 1.00 0.80 0.93 0.94 1.00 1.03 1.00 -
P/RPS 0.15 0.15 0.26 0.61 0.12 0.18 0.25 -28.84%
P/EPS 7.28 5.59 9.12 552.94 3,333.33 15.49 17.95 -45.17%
EY 13.73 17.88 10.97 0.18 0.03 6.46 5.57 82.37%
DY 5.00 3.75 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.91 0.36 0.42 0.44 0.47 0.47 0.44 62.25%

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