[FPI] QoQ Quarter Result on 30-Sep-2008 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 8.49%
YoY- -1.17%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 123,819 72,772 122,880 186,947 161,531 108,017 144,198 -9.66%
PBT 12,745 -4,000 901 11,590 10,624 -1,170 5,001 86.68%
Tax -2,462 1,102 159 -905 -1,272 404 -765 118.13%
NP 10,283 -2,898 1,060 10,685 9,352 -766 4,236 80.72%
-
NP to SH 9,102 -2,735 220 8,139 7,502 -807 3,368 94.13%
-
Tax Rate 19.32% - -17.65% 7.81% 11.97% - 15.30% -
Total Cost 113,536 75,670 121,820 176,262 152,179 108,783 139,962 -13.03%
-
Net Worth 186,648 190,899 153,999 197,109 188,781 180,339 184,007 0.95%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 12,649 - - - 5,764 2,464 -
Div Payout % - 0.00% - - - 0.00% 73.17% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 186,648 190,899 153,999 197,109 188,781 180,339 184,007 0.95%
NOSH 230,430 229,999 183,333 82,129 82,078 82,346 82,146 99.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.30% -3.98% 0.86% 5.72% 5.79% -0.71% 2.94% -
ROE 4.88% -1.43% 0.14% 4.13% 3.97% -0.45% 1.83% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 53.73 31.64 67.03 227.63 196.80 131.17 175.54 -54.61%
EPS 3.95 -1.47 0.12 9.91 9.14 -0.98 4.10 -2.45%
DPS 0.00 5.50 0.00 0.00 0.00 7.00 3.00 -
NAPS 0.81 0.83 0.84 2.40 2.30 2.19 2.24 -49.27%
Adjusted Per Share Value based on latest NOSH - 82,129
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 47.97 28.19 47.61 72.43 62.58 41.85 55.87 -9.67%
EPS 3.53 -1.06 0.09 3.15 2.91 -0.31 1.30 94.75%
DPS 0.00 4.90 0.00 0.00 0.00 2.23 0.95 -
NAPS 0.7231 0.7396 0.5967 0.7637 0.7314 0.6987 0.7129 0.95%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.56 0.50 0.55 0.52 0.41 0.96 0.31 -
P/RPS 1.04 1.58 0.82 0.23 0.21 0.73 0.18 222.33%
P/EPS 14.18 -42.05 458.33 5.25 4.49 -97.96 7.56 52.14%
EY 7.05 -2.38 0.22 19.06 22.29 -1.02 13.23 -34.29%
DY 0.00 11.00 0.00 0.00 0.00 7.29 9.68 -
P/NAPS 0.69 0.60 0.65 0.22 0.18 0.44 0.14 189.89%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 31/07/09 20/05/09 17/02/09 18/11/08 30/07/08 20/05/08 20/02/08 -
Price 0.61 0.56 0.50 1.18 1.15 1.00 0.80 -
P/RPS 1.14 1.77 0.75 0.52 0.58 0.76 0.46 83.23%
P/EPS 15.44 -47.09 416.67 11.91 12.58 -102.04 19.51 -14.45%
EY 6.48 -2.12 0.24 8.40 7.95 -0.98 5.13 16.86%
DY 0.00 9.82 0.00 0.00 0.00 7.00 3.75 -
P/NAPS 0.75 0.67 0.60 0.49 0.50 0.46 0.36 63.19%

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