[FPI] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 117.88%
YoY- -96.78%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 68,527 89,439 86,299 68,495 46,492 74,912 93,173 -18.50%
PBT 1,631 3,582 2,685 386 -2,846 -2,152 4,079 -45.69%
Tax 667 -783 -762 -283 2,270 606 -1,440 -
NP 2,298 2,799 1,923 103 -576 -1,546 2,639 -8.80%
-
NP to SH 2,298 2,799 1,923 103 -576 -1,546 2,639 -8.80%
-
Tax Rate -40.90% 21.86% 28.38% 73.32% - - 35.30% -
Total Cost 66,229 86,640 84,376 68,392 47,068 76,458 90,534 -18.79%
-
Net Worth 163,606 176,778 177,570 169,553 173,763 175,162 181,055 -6.52%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 8,180 - - - 4,078 - - -
Div Payout % 355.98% - - - 0.00% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 163,606 176,778 177,570 169,553 173,763 175,162 181,055 -6.52%
NOSH 81,803 81,842 81,829 79,230 81,578 81,851 81,925 -0.09%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.35% 3.13% 2.23% 0.15% -1.24% -2.06% 2.83% -
ROE 1.40% 1.58% 1.08% 0.06% -0.33% -0.88% 1.46% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 83.77 109.28 105.46 86.45 56.99 91.52 113.73 -18.42%
EPS 2.80 3.42 2.35 0.13 -0.70 -1.89 3.22 -8.88%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 2.16 2.17 2.14 2.13 2.14 2.21 -6.43%
Adjusted Per Share Value based on latest NOSH - 79,230
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 26.55 34.65 33.43 26.54 18.01 29.02 36.10 -18.50%
EPS 0.89 1.08 0.74 0.04 -0.22 -0.60 1.02 -8.68%
DPS 3.17 0.00 0.00 0.00 1.58 0.00 0.00 -
NAPS 0.6338 0.6849 0.6879 0.6569 0.6732 0.6786 0.7014 -6.52%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.18 1.25 1.40 1.37 1.47 1.66 1.41 -
P/RPS 1.41 1.14 1.33 1.58 2.58 1.81 1.24 8.93%
P/EPS 42.01 36.55 59.57 1,053.85 -208.20 -87.89 43.77 -2.69%
EY 2.38 2.74 1.68 0.09 -0.48 -1.14 2.28 2.90%
DY 8.47 0.00 0.00 0.00 3.40 0.00 0.00 -
P/NAPS 0.59 0.58 0.65 0.64 0.69 0.78 0.64 -5.27%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 26/02/04 20/11/03 21/08/03 29/05/03 27/02/03 28/11/02 -
Price 1.10 1.25 1.32 1.42 1.35 1.38 1.68 -
P/RPS 1.31 1.14 1.25 1.64 2.37 1.51 1.48 -7.80%
P/EPS 39.16 36.55 56.17 1,092.31 -191.20 -73.06 52.15 -17.37%
EY 2.55 2.74 1.78 0.09 -0.52 -1.37 1.92 20.80%
DY 9.09 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.55 0.58 0.61 0.66 0.63 0.64 0.76 -19.37%

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