[FPI] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 88.38%
YoY- 4102.91%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 74,759 77,365 91,135 94,106 68,527 89,439 86,299 -9.11%
PBT -6,897 -967 5,713 5,350 1,631 3,582 2,685 -
Tax 1,143 298 -813 -1,021 667 -783 -762 -
NP -5,754 -669 4,900 4,329 2,298 2,799 1,923 -
-
NP to SH -5,754 -669 4,900 4,329 2,298 2,799 1,923 -
-
Tax Rate - - 14.23% 19.08% -40.90% 21.86% 28.38% -
Total Cost 80,513 78,034 86,235 89,777 66,229 86,640 84,376 -3.07%
-
Net Worth 174,836 179,225 186,822 182,014 163,606 176,778 177,570 -1.02%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 4,104 - - - 8,180 - - -
Div Payout % 0.00% - - - 355.98% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 174,836 179,225 186,822 182,014 163,606 176,778 177,570 -1.02%
NOSH 82,082 82,592 81,939 81,988 81,803 81,842 81,829 0.20%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -7.70% -0.86% 5.38% 4.60% 3.35% 3.13% 2.23% -
ROE -3.29% -0.37% 2.62% 2.38% 1.40% 1.58% 1.08% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 91.08 93.67 111.22 114.78 83.77 109.28 105.46 -9.30%
EPS -7.01 -0.81 5.98 5.28 2.80 3.42 2.35 -
DPS 5.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.13 2.17 2.28 2.22 2.00 2.16 2.17 -1.23%
Adjusted Per Share Value based on latest NOSH - 81,988
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.96 29.97 35.31 36.46 26.55 34.65 33.44 -9.13%
EPS -2.23 -0.26 1.90 1.68 0.89 1.08 0.75 -
DPS 1.59 0.00 0.00 0.00 3.17 0.00 0.00 -
NAPS 0.6774 0.6944 0.7238 0.7052 0.6339 0.6849 0.688 -1.02%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.28 1.38 1.51 1.19 1.18 1.25 1.40 -
P/RPS 1.41 1.47 1.36 1.04 1.41 1.14 1.33 3.96%
P/EPS -18.26 -170.37 25.25 22.54 42.01 36.55 59.57 -
EY -5.48 -0.59 3.96 4.44 2.38 2.74 1.68 -
DY 3.91 0.00 0.00 0.00 8.47 0.00 0.00 -
P/NAPS 0.60 0.64 0.66 0.54 0.59 0.58 0.65 -5.19%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 26/11/04 20/08/04 19/05/04 26/02/04 20/11/03 -
Price 1.18 1.36 1.33 1.39 1.10 1.25 1.32 -
P/RPS 1.30 1.45 1.20 1.21 1.31 1.14 1.25 2.64%
P/EPS -16.83 -167.90 22.24 26.33 39.16 36.55 56.17 -
EY -5.94 -0.60 4.50 3.80 2.55 2.74 1.78 -
DY 4.24 0.00 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.55 0.63 0.58 0.63 0.55 0.58 0.61 -6.66%

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