[FPI] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -59.1%
YoY- 280.56%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 186,947 161,531 108,017 144,198 165,927 126,424 96,826 54.86%
PBT 11,590 10,624 -1,170 5,001 10,259 339 -6,705 -
Tax -905 -1,272 404 -765 -705 5 972 -
NP 10,685 9,352 -766 4,236 9,554 344 -5,733 -
-
NP to SH 8,139 7,502 -807 3,368 8,235 139 -5,440 -
-
Tax Rate 7.81% 11.97% - 15.30% 6.87% -1.47% - -
Total Cost 176,262 152,179 108,783 139,962 156,373 126,080 102,559 43.33%
-
Net Worth 197,109 188,781 180,339 184,007 183,091 174,158 174,769 8.32%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 5,764 2,464 - - 2,461 -
Div Payout % - - 0.00% 73.17% - - 0.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 197,109 188,781 180,339 184,007 183,091 174,158 174,769 8.32%
NOSH 82,129 82,078 82,346 82,146 82,103 81,764 82,051 0.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.72% 5.79% -0.71% 2.94% 5.76% 0.27% -5.92% -
ROE 4.13% 3.97% -0.45% 1.83% 4.50% 0.08% -3.11% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 227.63 196.80 131.17 175.54 202.09 154.62 118.01 54.77%
EPS 9.91 9.14 -0.98 4.10 10.03 0.17 -6.63 -
DPS 0.00 0.00 7.00 3.00 0.00 0.00 3.00 -
NAPS 2.40 2.30 2.19 2.24 2.23 2.13 2.13 8.25%
Adjusted Per Share Value based on latest NOSH - 82,146
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 72.43 62.58 41.85 55.87 64.29 48.98 37.51 54.87%
EPS 3.15 2.91 -0.31 1.30 3.19 0.05 -2.11 -
DPS 0.00 0.00 2.23 0.95 0.00 0.00 0.95 -
NAPS 0.7637 0.7314 0.6987 0.7129 0.7094 0.6748 0.6771 8.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.52 0.41 0.96 0.31 0.90 0.93 0.98 -
P/RPS 0.23 0.21 0.73 0.18 0.45 0.60 0.83 -57.39%
P/EPS 5.25 4.49 -97.96 7.56 8.97 547.06 -14.78 -
EY 19.06 22.29 -1.02 13.23 11.14 0.18 -6.77 -
DY 0.00 0.00 7.29 9.68 0.00 0.00 3.06 -
P/NAPS 0.22 0.18 0.44 0.14 0.40 0.44 0.46 -38.76%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 30/07/08 20/05/08 20/02/08 21/11/07 31/07/07 29/05/07 -
Price 1.18 1.15 1.00 0.80 0.93 0.94 1.00 -
P/RPS 0.52 0.58 0.76 0.46 0.46 0.61 0.85 -27.87%
P/EPS 11.91 12.58 -102.04 19.51 9.27 552.94 -15.08 -
EY 8.40 7.95 -0.98 5.13 10.78 0.18 -6.63 -
DY 0.00 0.00 7.00 3.75 0.00 0.00 3.00 -
P/NAPS 0.49 0.50 0.46 0.36 0.42 0.44 0.47 2.80%

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