[FPI] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -99.62%
YoY- -99.58%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 436,550 292,352 126,424 571,654 474,828 333,806 140,257 112.73%
PBT 15,599 10,598 339 520 7,225 6,534 1,319 416.74%
Tax -1,465 -700 5 32 -940 -1,185 -518 99.61%
NP 14,134 9,898 344 552 6,285 5,349 801 574.24%
-
NP to SH 11,742 8,374 139 21 5,460 4,574 1,375 316.16%
-
Tax Rate 9.39% 6.61% -1.47% -6.15% 13.01% 18.14% 39.27% -
Total Cost 422,416 282,454 126,080 571,102 468,543 328,457 139,456 108.92%
-
Net Worth 183,930 183,078 174,158 149,100 179,810 185,587 182,784 0.41%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,463 - - 2,100 - - - -
Div Payout % 20.98% - - 10,000.00% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 183,930 183,078 174,158 149,100 179,810 185,587 182,784 0.41%
NOSH 82,111 82,098 81,764 70,000 82,105 82,118 82,335 -0.18%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.24% 3.39% 0.27% 0.10% 1.32% 1.60% 0.57% -
ROE 6.38% 4.57% 0.08% 0.01% 3.04% 2.46% 0.75% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 531.65 356.10 154.62 816.65 578.32 406.49 170.35 113.11%
EPS 14.30 10.20 0.17 0.03 6.65 5.57 1.67 316.91%
DPS 3.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.24 2.23 2.13 2.13 2.19 2.26 2.22 0.59%
Adjusted Per Share Value based on latest NOSH - 82,051
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 169.13 113.26 48.98 221.47 183.96 129.32 54.34 112.73%
EPS 4.55 3.24 0.05 0.01 2.12 1.77 0.53 317.62%
DPS 0.95 0.00 0.00 0.81 0.00 0.00 0.00 -
NAPS 0.7126 0.7093 0.6747 0.5776 0.6966 0.719 0.7081 0.42%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.31 0.90 0.93 0.98 0.98 1.17 1.01 -
P/RPS 0.06 0.25 0.60 0.12 0.17 0.29 0.59 -78.12%
P/EPS 2.17 8.82 547.06 3,266.67 14.74 21.01 60.48 -89.05%
EY 46.13 11.33 0.18 0.03 6.79 4.76 1.65 815.58%
DY 9.68 0.00 0.00 3.06 0.00 0.00 0.00 -
P/NAPS 0.14 0.40 0.44 0.46 0.45 0.52 0.45 -53.98%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 21/11/07 31/07/07 29/05/07 09/02/07 22/11/06 28/07/06 -
Price 0.80 0.93 0.94 1.00 1.03 1.00 1.05 -
P/RPS 0.15 0.26 0.61 0.12 0.18 0.25 0.62 -61.07%
P/EPS 5.59 9.12 552.94 3,333.33 15.49 17.95 62.87 -79.99%
EY 17.88 10.97 0.18 0.03 6.46 5.57 1.59 399.72%
DY 3.75 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.44 0.47 0.47 0.44 0.47 -16.24%

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