[FPI] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 19.37%
YoY- -31.93%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 292,352 126,424 571,654 474,828 333,806 140,257 457,497 -25.78%
PBT 10,598 339 520 7,225 6,534 1,319 6,151 43.67%
Tax -700 5 32 -940 -1,185 -518 -689 1.06%
NP 9,898 344 552 6,285 5,349 801 5,462 48.58%
-
NP to SH 8,374 139 21 5,460 4,574 1,375 5,005 40.89%
-
Tax Rate 6.61% -1.47% -6.15% 13.01% 18.14% 39.27% 11.20% -
Total Cost 282,454 126,080 571,102 468,543 328,457 139,456 452,035 -26.89%
-
Net Worth 183,078 174,158 149,100 179,810 185,587 182,784 178,084 1.85%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 2,100 - - - 6,154 -
Div Payout % - - 10,000.00% - - - 122.98% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 183,078 174,158 149,100 179,810 185,587 182,784 178,084 1.85%
NOSH 82,098 81,764 70,000 82,105 82,118 82,335 82,066 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.39% 0.27% 0.10% 1.32% 1.60% 0.57% 1.19% -
ROE 4.57% 0.08% 0.01% 3.04% 2.46% 0.75% 2.81% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 356.10 154.62 816.65 578.32 406.49 170.35 557.47 -25.80%
EPS 10.20 0.17 0.03 6.65 5.57 1.67 6.10 40.83%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 7.50 -
NAPS 2.23 2.13 2.13 2.19 2.26 2.22 2.17 1.83%
Adjusted Per Share Value based on latest NOSH - 81,944
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 113.26 48.98 221.47 183.96 129.32 54.34 177.24 -25.79%
EPS 3.24 0.05 0.01 2.12 1.77 0.53 1.94 40.72%
DPS 0.00 0.00 0.81 0.00 0.00 0.00 2.38 -
NAPS 0.7093 0.6747 0.5776 0.6966 0.719 0.7081 0.6899 1.86%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.90 0.93 0.98 0.98 1.17 1.01 1.00 -
P/RPS 0.25 0.60 0.12 0.17 0.29 0.59 0.18 24.45%
P/EPS 8.82 547.06 3,266.67 14.74 21.01 60.48 16.40 -33.84%
EY 11.33 0.18 0.03 6.79 4.76 1.65 6.10 51.04%
DY 0.00 0.00 3.06 0.00 0.00 0.00 7.50 -
P/NAPS 0.40 0.44 0.46 0.45 0.52 0.45 0.46 -8.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 31/07/07 29/05/07 09/02/07 22/11/06 28/07/06 25/05/06 -
Price 0.93 0.94 1.00 1.03 1.00 1.05 1.04 -
P/RPS 0.26 0.61 0.12 0.18 0.25 0.62 0.19 23.23%
P/EPS 9.12 552.94 3,333.33 15.49 17.95 62.87 17.05 -34.08%
EY 10.97 0.18 0.03 6.46 5.57 1.59 5.86 51.83%
DY 0.00 0.00 3.00 0.00 0.00 0.00 7.21 -
P/NAPS 0.42 0.44 0.47 0.47 0.44 0.47 0.48 -8.50%

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