[FPI] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 40.22%
YoY- 115.05%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 348,477 161,531 544,567 436,550 292,352 126,424 571,654 -28.04%
PBT 22,213 10,624 14,432 15,599 10,598 339 520 1113.66%
Tax -2,175 -1,272 -725 -1,465 -700 5 32 -
NP 20,038 9,352 13,707 14,134 9,898 344 552 989.18%
-
NP to SH 15,643 7,502 11,274 11,742 8,374 139 21 8018.99%
-
Tax Rate 9.79% 11.97% 5.02% 9.39% 6.61% -1.47% -6.15% -
Total Cost 328,439 152,179 530,860 422,416 282,454 126,080 571,102 -30.77%
-
Net Worth 197,077 188,781 90,328 183,930 183,078 174,158 149,100 20.37%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 4,105 2,463 - - 2,100 -
Div Payout % - - 36.42% 20.98% - - 10,000.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 197,077 188,781 90,328 183,930 183,078 174,158 149,100 20.37%
NOSH 82,115 82,078 82,117 82,111 82,098 81,764 70,000 11.19%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.75% 5.79% 2.52% 3.24% 3.39% 0.27% 0.10% -
ROE 7.94% 3.97% 12.48% 6.38% 4.57% 0.08% 0.01% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 424.37 196.80 663.16 531.65 356.10 154.62 816.65 -35.28%
EPS 19.05 9.14 6.87 14.30 10.20 0.17 0.03 7201.47%
DPS 0.00 0.00 5.00 3.00 0.00 0.00 3.00 -
NAPS 2.40 2.30 1.10 2.24 2.23 2.13 2.13 8.25%
Adjusted Per Share Value based on latest NOSH - 82,146
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 135.01 62.58 210.97 169.13 113.26 48.98 221.47 -28.03%
EPS 6.06 2.91 4.37 4.55 3.24 0.05 0.01 6978.04%
DPS 0.00 0.00 1.59 0.95 0.00 0.00 0.81 -
NAPS 0.7635 0.7314 0.3499 0.7126 0.7093 0.6747 0.5776 20.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.52 0.41 0.96 0.31 0.90 0.93 0.98 -
P/RPS 0.12 0.21 0.14 0.06 0.25 0.60 0.12 0.00%
P/EPS 2.73 4.49 6.99 2.17 8.82 547.06 3,266.67 -99.10%
EY 36.63 22.29 14.30 46.13 11.33 0.18 0.03 11176.85%
DY 0.00 0.00 5.21 9.68 0.00 0.00 3.06 -
P/NAPS 0.22 0.18 0.87 0.14 0.40 0.44 0.46 -38.76%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 30/07/08 20/05/08 20/02/08 21/11/07 31/07/07 29/05/07 -
Price 1.18 1.15 1.00 0.80 0.93 0.94 1.00 -
P/RPS 0.28 0.58 0.15 0.15 0.26 0.61 0.12 75.64%
P/EPS 6.19 12.58 7.28 5.59 9.12 552.94 3,333.33 -98.47%
EY 16.14 7.95 13.73 17.88 10.97 0.18 0.03 6439.54%
DY 0.00 0.00 5.00 3.75 0.00 0.00 3.00 -
P/NAPS 0.49 0.50 0.91 0.36 0.42 0.44 0.47 2.80%

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