[FPI] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 34.09%
YoY- -6.3%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 333,806 140,257 457,497 355,910 228,481 89,838 337,365 -0.70%
PBT 6,534 1,319 6,151 11,508 8,901 312 3,199 60.91%
Tax -1,185 -518 -689 -2,667 -1,720 -305 -393 108.57%
NP 5,349 801 5,462 8,841 7,181 7 2,806 53.68%
-
NP to SH 4,574 1,375 5,005 8,021 5,982 7 2,806 38.46%
-
Tax Rate 18.14% 39.27% 11.20% 23.18% 19.32% 97.76% 12.29% -
Total Cost 328,457 139,456 452,035 347,069 221,300 89,831 334,559 -1.21%
-
Net Worth 185,587 182,784 178,084 193,751 180,526 149,100 174,759 4.08%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 6,154 - - - 4,102 -
Div Payout % - - 122.98% - - - 146.20% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 185,587 182,784 178,084 193,751 180,526 149,100 174,759 4.08%
NOSH 82,118 82,335 82,066 82,098 82,057 70,000 82,046 0.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.60% 0.57% 1.19% 2.48% 3.14% 0.01% 0.83% -
ROE 2.46% 0.75% 2.81% 4.14% 3.31% 0.00% 1.61% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 406.49 170.35 557.47 433.52 278.44 128.34 411.19 -0.76%
EPS 5.57 1.67 6.10 9.77 7.29 0.01 3.42 38.38%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 5.00 -
NAPS 2.26 2.22 2.17 2.36 2.20 2.13 2.13 4.02%
Adjusted Per Share Value based on latest NOSH - 82,217
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 129.33 54.34 177.25 137.89 88.52 34.81 130.71 -0.70%
EPS 1.77 0.53 1.94 3.11 2.32 0.00 1.09 38.11%
DPS 0.00 0.00 2.38 0.00 0.00 0.00 1.59 -
NAPS 0.719 0.7082 0.69 0.7507 0.6994 0.5777 0.6771 4.08%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.17 1.01 1.00 1.02 1.05 1.15 1.28 -
P/RPS 0.29 0.59 0.18 0.24 0.38 0.90 0.31 -4.34%
P/EPS 21.01 60.48 16.40 10.44 14.40 11,500.00 37.43 -31.92%
EY 4.76 1.65 6.10 9.58 6.94 0.01 2.67 46.97%
DY 0.00 0.00 7.50 0.00 0.00 0.00 3.91 -
P/NAPS 0.52 0.45 0.46 0.43 0.48 0.54 0.60 -9.09%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 28/07/06 25/05/06 22/02/06 25/11/05 16/08/05 31/05/05 -
Price 1.00 1.05 1.04 1.05 0.90 1.16 1.18 -
P/RPS 0.25 0.62 0.19 0.24 0.32 0.90 0.29 -9.41%
P/EPS 17.95 62.87 17.05 10.75 12.35 11,600.00 34.50 -35.28%
EY 5.57 1.59 5.86 9.30 8.10 0.01 2.90 54.45%
DY 0.00 0.00 7.21 0.00 0.00 0.00 4.24 -
P/NAPS 0.44 0.47 0.48 0.44 0.41 0.54 0.55 -13.81%

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