[FPI] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -7.25%
YoY- 77.41%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 228,481 89,838 337,365 262,606 185,241 94,106 312,760 -18.87%
PBT 8,901 312 3,199 10,096 11,063 5,350 8,284 4.90%
Tax -1,720 -305 -393 -1,536 -1,834 -1,021 -1,161 29.92%
NP 7,181 7 2,806 8,560 9,229 4,329 7,123 0.54%
-
NP to SH 5,982 7 2,806 8,560 9,229 4,329 7,123 -10.97%
-
Tax Rate 19.32% 97.76% 12.29% 15.21% 16.58% 19.08% 14.01% -
Total Cost 221,300 89,831 334,559 254,046 176,012 89,777 305,637 -19.35%
-
Net Worth 180,526 149,100 174,759 177,923 186,874 182,014 177,929 0.96%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 4,102 - - - 8,199 -
Div Payout % - - 146.20% - - - 115.11% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 180,526 149,100 174,759 177,923 186,874 182,014 177,929 0.96%
NOSH 82,057 70,000 82,046 81,992 81,962 81,988 81,995 0.05%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.14% 0.01% 0.83% 3.26% 4.98% 4.60% 2.28% -
ROE 3.31% 0.00% 1.61% 4.81% 4.94% 2.38% 4.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 278.44 128.34 411.19 320.28 226.01 114.78 381.44 -18.91%
EPS 7.29 0.01 3.42 10.44 11.26 5.28 8.69 -11.04%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
NAPS 2.20 2.13 2.13 2.17 2.28 2.22 2.17 0.91%
Adjusted Per Share Value based on latest NOSH - 82,592
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 88.52 34.81 130.71 101.74 71.77 36.46 121.18 -18.87%
EPS 2.32 0.00 1.09 3.32 3.58 1.68 2.76 -10.92%
DPS 0.00 0.00 1.59 0.00 0.00 0.00 3.18 -
NAPS 0.6994 0.5777 0.6771 0.6893 0.724 0.7052 0.6894 0.96%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.05 1.15 1.28 1.38 1.51 1.19 1.18 -
P/RPS 0.38 0.90 0.31 0.43 0.67 1.04 0.31 14.52%
P/EPS 14.40 11,500.00 37.43 13.22 13.41 22.54 13.58 3.98%
EY 6.94 0.01 2.67 7.57 7.46 4.44 7.36 -3.83%
DY 0.00 0.00 3.91 0.00 0.00 0.00 8.47 -
P/NAPS 0.48 0.54 0.60 0.64 0.66 0.54 0.54 -7.54%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 16/08/05 31/05/05 28/02/05 26/11/04 20/08/04 19/05/04 -
Price 0.90 1.16 1.18 1.36 1.33 1.39 1.10 -
P/RPS 0.32 0.90 0.29 0.42 0.59 1.21 0.29 6.77%
P/EPS 12.35 11,600.00 34.50 13.03 11.81 26.33 12.66 -1.63%
EY 8.10 0.01 2.90 7.68 8.47 3.80 7.90 1.67%
DY 0.00 0.00 4.24 0.00 0.00 0.00 9.09 -
P/NAPS 0.41 0.54 0.55 0.63 0.58 0.63 0.51 -13.52%

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