[FPI] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -72.34%
YoY- -56.6%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 165,927 126,424 96,826 141,022 193,549 140,257 101,588 38.65%
PBT 10,259 339 -6,705 690 5,215 1,319 -5,443 -
Tax -705 5 972 245 -667 -518 1,978 -
NP 9,554 344 -5,733 935 4,548 801 -3,465 -
-
NP to SH 8,235 139 -5,440 885 3,199 1,375 -3,098 -
-
Tax Rate 6.87% -1.47% - -35.51% 12.79% 39.27% - -
Total Cost 156,373 126,080 102,559 140,087 189,001 139,456 105,053 30.33%
-
Net Worth 183,091 174,158 174,769 179,458 185,377 182,784 177,498 2.08%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 2,461 - - - 6,163 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 183,091 174,158 174,769 179,458 185,377 182,784 177,498 2.08%
NOSH 82,103 81,764 82,051 81,944 82,025 82,335 82,175 -0.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.76% 0.27% -5.92% 0.66% 2.35% 0.57% -3.41% -
ROE 4.50% 0.08% -3.11% 0.49% 1.73% 0.75% -1.75% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 202.09 154.62 118.01 172.09 235.96 170.35 123.62 38.73%
EPS 10.03 0.17 -6.63 1.08 3.90 1.67 -3.77 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 7.50 -
NAPS 2.23 2.13 2.13 2.19 2.26 2.22 2.16 2.14%
Adjusted Per Share Value based on latest NOSH - 81,944
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 64.28 48.98 37.51 54.63 74.98 54.34 39.36 38.63%
EPS 3.19 0.05 -2.11 0.34 1.24 0.53 -1.20 -
DPS 0.00 0.00 0.95 0.00 0.00 0.00 2.39 -
NAPS 0.7093 0.6747 0.6771 0.6952 0.7182 0.7081 0.6877 2.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.90 0.93 0.98 0.98 1.17 1.01 1.00 -
P/RPS 0.45 0.60 0.83 0.57 0.50 0.59 0.81 -32.39%
P/EPS 8.97 547.06 -14.78 90.74 30.00 60.48 -26.53 -
EY 11.14 0.18 -6.77 1.10 3.33 1.65 -3.77 -
DY 0.00 0.00 3.06 0.00 0.00 0.00 7.50 -
P/NAPS 0.40 0.44 0.46 0.45 0.52 0.45 0.46 -8.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 31/07/07 29/05/07 09/02/07 22/11/06 28/07/06 25/05/06 -
Price 0.93 0.94 1.00 1.03 1.00 1.05 1.04 -
P/RPS 0.46 0.61 0.85 0.60 0.42 0.62 0.84 -33.04%
P/EPS 9.27 552.94 -15.08 95.37 25.64 62.87 -27.59 -
EY 10.78 0.18 -6.63 1.05 3.90 1.59 -3.63 -
DY 0.00 0.00 3.00 0.00 0.00 0.00 7.21 -
P/NAPS 0.42 0.44 0.47 0.47 0.44 0.47 0.48 -8.50%

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