[FPI] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -113.65%
YoY- -123.9%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 138,643 89,838 74,759 77,365 91,135 94,106 68,527 59.89%
PBT 8,589 312 -6,897 -967 5,713 5,350 1,631 202.38%
Tax -1,634 -305 1,143 298 -813 -1,021 667 -
NP 6,955 7 -5,754 -669 4,900 4,329 2,298 109.09%
-
NP to SH 5,975 7 -5,754 -669 4,900 4,329 2,298 88.97%
-
Tax Rate 19.02% 97.76% - - 14.23% 19.08% -40.90% -
Total Cost 131,688 89,831 80,513 78,034 86,235 89,777 66,229 58.05%
-
Net Worth 180,563 149,100 174,836 179,225 186,822 182,014 163,606 6.78%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 4,104 - - - 8,180 -
Div Payout % - - 0.00% - - - 355.98% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 180,563 149,100 174,836 179,225 186,822 182,014 163,606 6.78%
NOSH 82,074 70,000 82,082 82,592 81,939 81,988 81,803 0.22%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.02% 0.01% -7.70% -0.86% 5.38% 4.60% 3.35% -
ROE 3.31% 0.00% -3.29% -0.37% 2.62% 2.38% 1.40% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 168.92 128.34 91.08 93.67 111.22 114.78 83.77 59.54%
EPS 7.28 0.01 -7.01 -0.81 5.98 5.28 2.80 88.97%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
NAPS 2.20 2.13 2.13 2.17 2.28 2.22 2.00 6.55%
Adjusted Per Share Value based on latest NOSH - 82,592
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 53.72 34.81 28.96 29.97 35.31 36.46 26.55 59.90%
EPS 2.31 0.00 -2.23 -0.26 1.90 1.68 0.89 88.75%
DPS 0.00 0.00 1.59 0.00 0.00 0.00 3.17 -
NAPS 0.6996 0.5777 0.6774 0.6944 0.7238 0.7052 0.6339 6.78%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.05 1.15 1.28 1.38 1.51 1.19 1.18 -
P/RPS 0.62 0.90 1.41 1.47 1.36 1.04 1.41 -42.14%
P/EPS 14.42 11,500.00 -18.26 -170.37 25.25 22.54 42.01 -50.94%
EY 6.93 0.01 -5.48 -0.59 3.96 4.44 2.38 103.77%
DY 0.00 0.00 3.91 0.00 0.00 0.00 8.47 -
P/NAPS 0.48 0.54 0.60 0.64 0.66 0.54 0.59 -12.84%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 16/08/05 31/05/05 28/02/05 26/11/04 20/08/04 19/05/04 -
Price 0.90 1.16 1.18 1.36 1.33 1.39 1.10 -
P/RPS 0.53 0.90 1.30 1.45 1.20 1.21 1.31 -45.26%
P/EPS 12.36 11,600.00 -16.83 -167.90 22.24 26.33 39.16 -53.61%
EY 8.09 0.01 -5.94 -0.60 4.50 3.80 2.55 115.75%
DY 0.00 0.00 4.24 0.00 0.00 0.00 9.09 -
P/NAPS 0.41 0.54 0.55 0.63 0.58 0.63 0.55 -17.77%

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