[FPI] QoQ Quarter Result on 30-Sep-2007 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 5824.46%
YoY- 157.42%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 161,531 108,017 144,198 165,927 126,424 96,826 141,022 9.48%
PBT 10,624 -1,170 5,001 10,259 339 -6,705 690 519.93%
Tax -1,272 404 -765 -705 5 972 245 -
NP 9,352 -766 4,236 9,554 344 -5,733 935 364.87%
-
NP to SH 7,502 -807 3,368 8,235 139 -5,440 885 316.28%
-
Tax Rate 11.97% - 15.30% 6.87% -1.47% - -35.51% -
Total Cost 152,179 108,783 139,962 156,373 126,080 102,559 140,087 5.68%
-
Net Worth 188,781 180,339 184,007 183,091 174,158 174,769 179,458 3.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 5,764 2,464 - - 2,461 - -
Div Payout % - 0.00% 73.17% - - 0.00% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 188,781 180,339 184,007 183,091 174,158 174,769 179,458 3.43%
NOSH 82,078 82,346 82,146 82,103 81,764 82,051 81,944 0.10%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.79% -0.71% 2.94% 5.76% 0.27% -5.92% 0.66% -
ROE 3.97% -0.45% 1.83% 4.50% 0.08% -3.11% 0.49% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 196.80 131.17 175.54 202.09 154.62 118.01 172.09 9.36%
EPS 9.14 -0.98 4.10 10.03 0.17 -6.63 1.08 315.82%
DPS 0.00 7.00 3.00 0.00 0.00 3.00 0.00 -
NAPS 2.30 2.19 2.24 2.23 2.13 2.13 2.19 3.32%
Adjusted Per Share Value based on latest NOSH - 82,103
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 62.58 41.85 55.86 64.28 48.98 37.51 54.63 9.48%
EPS 2.91 -0.31 1.30 3.19 0.05 -2.11 0.34 318.96%
DPS 0.00 2.23 0.95 0.00 0.00 0.95 0.00 -
NAPS 0.7314 0.6987 0.7129 0.7093 0.6747 0.6771 0.6952 3.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.41 0.96 0.31 0.90 0.93 0.98 0.98 -
P/RPS 0.21 0.73 0.18 0.45 0.60 0.83 0.57 -48.63%
P/EPS 4.49 -97.96 7.56 8.97 547.06 -14.78 90.74 -86.54%
EY 22.29 -1.02 13.23 11.14 0.18 -6.77 1.10 644.63%
DY 0.00 7.29 9.68 0.00 0.00 3.06 0.00 -
P/NAPS 0.18 0.44 0.14 0.40 0.44 0.46 0.45 -45.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/07/08 20/05/08 20/02/08 21/11/07 31/07/07 29/05/07 09/02/07 -
Price 1.15 1.00 0.80 0.93 0.94 1.00 1.03 -
P/RPS 0.58 0.76 0.46 0.46 0.61 0.85 0.60 -2.23%
P/EPS 12.58 -102.04 19.51 9.27 552.94 -15.08 95.37 -74.11%
EY 7.95 -0.98 5.13 10.78 0.18 -6.63 1.05 286.05%
DY 0.00 7.00 3.75 0.00 0.00 3.00 0.00 -
P/NAPS 0.50 0.46 0.36 0.42 0.44 0.47 0.47 4.21%

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