[FPI] QoQ Cumulative Quarter Result on 31-Mar-2002 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -48.82%
YoY- -64.43%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 243,041 168,129 74,957 311,182 255,918 176,111 82,982 104.30%
PBT 6,803 8,955 4,877 9,186 13,519 9,059 3,695 50.05%
Tax -2,513 -3,119 -1,679 -3,763 -2,924 -2,216 -860 103.99%
NP 4,290 5,836 3,198 5,423 10,595 6,843 2,835 31.70%
-
NP to SH 4,290 5,836 3,198 5,423 10,595 6,843 2,835 31.70%
-
Tax Rate 36.94% 34.83% 34.43% 40.96% 21.63% 24.46% 23.27% -
Total Cost 238,751 162,293 71,759 305,759 245,323 169,268 80,147 106.62%
-
Net Worth 175,537 181,145 177,939 174,486 178,631 179,475 181,898 -2.33%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - 4,095 - - - -
Div Payout % - - - 75.53% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 175,537 181,145 177,939 174,486 178,631 179,475 181,898 -2.33%
NOSH 82,026 81,966 81,999 81,918 81,941 81,952 81,936 0.07%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.77% 3.47% 4.27% 1.74% 4.14% 3.89% 3.42% -
ROE 2.44% 3.22% 1.80% 3.11% 5.93% 3.81% 1.56% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 296.29 205.12 91.41 379.87 312.32 214.90 101.28 104.14%
EPS 5.23 7.12 3.90 6.62 12.93 8.35 3.46 31.61%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.14 2.21 2.17 2.13 2.18 2.19 2.22 -2.41%
Adjusted Per Share Value based on latest NOSH - 81,965
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 94.16 65.14 29.04 120.56 99.15 68.23 32.15 104.30%
EPS 1.66 2.26 1.24 2.10 4.10 2.65 1.10 31.46%
DPS 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
NAPS 0.6801 0.7018 0.6894 0.676 0.692 0.6953 0.7047 -2.33%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 1.66 1.41 1.50 1.77 0.00 0.00 0.00 -
P/RPS 0.56 0.69 1.64 0.47 0.00 0.00 0.00 -
P/EPS 31.74 19.80 38.46 26.74 0.00 0.00 0.00 -
EY 3.15 5.05 2.60 3.74 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 0.78 0.64 0.69 0.83 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 30/05/02 27/02/02 28/11/01 23/08/01 -
Price 1.38 1.68 1.41 1.59 0.00 0.00 0.00 -
P/RPS 0.47 0.82 1.54 0.42 0.00 0.00 0.00 -
P/EPS 26.39 23.60 36.15 24.02 0.00 0.00 0.00 -
EY 3.79 4.24 2.77 4.16 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 3.14 0.00 0.00 0.00 -
P/NAPS 0.64 0.76 0.65 0.75 0.00 0.00 0.00 -

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