[FPI] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 138.15%
YoY- 12.47%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 185,241 94,106 312,760 244,233 154,794 68,495 289,533 -25.69%
PBT 11,063 5,350 8,284 6,653 3,071 386 3,957 98.08%
Tax -1,834 -1,021 -1,161 -1,828 -1,045 -283 -243 283.35%
NP 9,229 4,329 7,123 4,825 2,026 103 3,714 83.15%
-
NP to SH 9,229 4,329 7,123 4,825 2,026 103 3,714 83.15%
-
Tax Rate 16.58% 19.08% 14.01% 27.48% 34.03% 73.32% 6.14% -
Total Cost 176,012 89,777 305,637 239,408 152,768 68,392 285,819 -27.55%
-
Net Worth 186,874 182,014 177,929 176,980 177,992 169,553 174,459 4.67%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 8,199 - - - 4,095 -
Div Payout % - - 115.11% - - - 110.27% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 186,874 182,014 177,929 176,980 177,992 169,553 174,459 4.67%
NOSH 81,962 81,988 81,995 81,935 82,024 79,230 81,905 0.04%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.98% 4.60% 2.28% 1.98% 1.31% 0.15% 1.28% -
ROE 4.94% 2.38% 4.00% 2.73% 1.14% 0.06% 2.13% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 226.01 114.78 381.44 298.08 188.72 86.45 353.50 -25.72%
EPS 11.26 5.28 8.69 5.89 2.47 0.13 4.53 83.19%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 5.00 -
NAPS 2.28 2.22 2.17 2.16 2.17 2.14 2.13 4.62%
Adjusted Per Share Value based on latest NOSH - 81,842
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 71.77 36.46 121.17 94.62 59.97 26.54 112.17 -25.68%
EPS 3.58 1.68 2.76 1.87 0.78 0.04 1.44 83.21%
DPS 0.00 0.00 3.18 0.00 0.00 0.00 1.59 -
NAPS 0.724 0.7052 0.6893 0.6856 0.6896 0.6569 0.6759 4.67%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.51 1.19 1.18 1.25 1.40 1.37 1.47 -
P/RPS 0.67 1.04 0.31 0.42 0.74 1.58 0.42 36.41%
P/EPS 13.41 22.54 13.58 21.23 56.68 1,053.85 32.42 -44.39%
EY 7.46 4.44 7.36 4.71 1.76 0.09 3.08 80.06%
DY 0.00 0.00 8.47 0.00 0.00 0.00 3.40 -
P/NAPS 0.66 0.54 0.54 0.58 0.65 0.64 0.69 -2.91%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 20/08/04 19/05/04 26/02/04 20/11/03 21/08/03 29/05/03 -
Price 1.33 1.39 1.10 1.25 1.32 1.42 1.35 -
P/RPS 0.59 1.21 0.29 0.42 0.70 1.64 0.38 33.97%
P/EPS 11.81 26.33 12.66 21.23 53.44 1,092.31 29.77 -45.91%
EY 8.47 3.80 7.90 4.71 1.87 0.09 3.36 84.91%
DY 0.00 0.00 9.09 0.00 0.00 0.00 3.70 -
P/NAPS 0.58 0.63 0.51 0.58 0.61 0.66 0.63 -5.34%

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