[FPI] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -65.87%
YoY- 404.78%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 193,549 140,257 101,588 127,429 138,643 89,838 74,759 88.43%
PBT 5,215 1,319 -5,443 2,607 8,589 312 -6,897 -
Tax -667 -518 1,978 -947 -1,634 -305 1,143 -
NP 4,548 801 -3,465 1,660 6,955 7 -5,754 -
-
NP to SH 3,199 1,375 -3,098 2,039 5,975 7 -5,754 -
-
Tax Rate 12.79% 39.27% - 36.33% 19.02% 97.76% - -
Total Cost 189,001 139,456 105,053 125,769 131,688 89,831 80,513 76.53%
-
Net Worth 185,377 182,784 177,498 194,033 180,563 149,100 174,836 3.97%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 6,163 - - - 4,104 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 185,377 182,784 177,498 194,033 180,563 149,100 174,836 3.97%
NOSH 82,025 82,335 82,175 82,217 82,074 70,000 82,082 -0.04%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.35% 0.57% -3.41% 1.30% 5.02% 0.01% -7.70% -
ROE 1.73% 0.75% -1.75% 1.05% 3.31% 0.00% -3.29% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 235.96 170.35 123.62 154.99 168.92 128.34 91.08 88.52%
EPS 3.90 1.67 -3.77 2.48 7.28 0.01 -7.01 -
DPS 0.00 0.00 7.50 0.00 0.00 0.00 5.00 -
NAPS 2.26 2.22 2.16 2.36 2.20 2.13 2.13 4.02%
Adjusted Per Share Value based on latest NOSH - 82,217
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 74.99 54.34 39.36 49.37 53.72 34.81 28.96 88.45%
EPS 1.24 0.53 -1.20 0.79 2.31 0.00 -2.23 -
DPS 0.00 0.00 2.39 0.00 0.00 0.00 1.59 -
NAPS 0.7182 0.7082 0.6877 0.7518 0.6996 0.5777 0.6774 3.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.17 1.01 1.00 1.02 1.05 1.15 1.28 -
P/RPS 0.50 0.59 0.81 0.66 0.62 0.90 1.41 -49.86%
P/EPS 30.00 60.48 -26.53 41.13 14.42 11,500.00 -18.26 -
EY 3.33 1.65 -3.77 2.43 6.93 0.01 -5.48 -
DY 0.00 0.00 7.50 0.00 0.00 0.00 3.91 -
P/NAPS 0.52 0.45 0.46 0.43 0.48 0.54 0.60 -9.09%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 28/07/06 25/05/06 22/02/06 25/11/05 16/08/05 31/05/05 -
Price 1.00 1.05 1.04 1.05 0.90 1.16 1.18 -
P/RPS 0.42 0.62 0.84 0.68 0.53 0.90 1.30 -52.88%
P/EPS 25.64 62.87 -27.59 42.34 12.36 11,600.00 -16.83 -
EY 3.90 1.59 -3.63 2.36 8.09 0.01 -5.94 -
DY 0.00 0.00 7.21 0.00 0.00 0.00 4.24 -
P/NAPS 0.44 0.47 0.48 0.44 0.41 0.54 0.55 -13.81%

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