[FPI] QoQ Quarter Result on 31-Mar-2003 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 62.74%
YoY- 88.86%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 89,439 86,299 68,495 46,492 74,912 93,173 74,957 12.46%
PBT 3,582 2,685 386 -2,846 -2,152 4,079 4,877 -18.54%
Tax -783 -762 -283 2,270 606 -1,440 -1,679 -39.77%
NP 2,799 1,923 103 -576 -1,546 2,639 3,198 -8.47%
-
NP to SH 2,799 1,923 103 -576 -1,546 2,639 3,198 -8.47%
-
Tax Rate 21.86% 28.38% 73.32% - - 35.30% 34.43% -
Total Cost 86,640 84,376 68,392 47,068 76,458 90,534 71,759 13.34%
-
Net Worth 176,778 177,570 169,553 173,763 175,162 181,055 177,939 -0.43%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 4,078 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 176,778 177,570 169,553 173,763 175,162 181,055 177,939 -0.43%
NOSH 81,842 81,829 79,230 81,578 81,851 81,925 81,999 -0.12%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.13% 2.23% 0.15% -1.24% -2.06% 2.83% 4.27% -
ROE 1.58% 1.08% 0.06% -0.33% -0.88% 1.46% 1.80% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 109.28 105.46 86.45 56.99 91.52 113.73 91.41 12.60%
EPS 3.42 2.35 0.13 -0.70 -1.89 3.22 3.90 -8.36%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.16 2.17 2.14 2.13 2.14 2.21 2.17 -0.30%
Adjusted Per Share Value based on latest NOSH - 81,578
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 34.65 33.43 26.54 18.01 29.02 36.10 29.04 12.45%
EPS 1.08 0.74 0.04 -0.22 -0.60 1.02 1.24 -8.77%
DPS 0.00 0.00 0.00 1.58 0.00 0.00 0.00 -
NAPS 0.6849 0.6879 0.6569 0.6732 0.6786 0.7014 0.6894 -0.43%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.25 1.40 1.37 1.47 1.66 1.41 1.50 -
P/RPS 1.14 1.33 1.58 2.58 1.81 1.24 1.64 -21.47%
P/EPS 36.55 59.57 1,053.85 -208.20 -87.89 43.77 38.46 -3.32%
EY 2.74 1.68 0.09 -0.48 -1.14 2.28 2.60 3.54%
DY 0.00 0.00 0.00 3.40 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.64 0.69 0.78 0.64 0.69 -10.90%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 21/08/03 29/05/03 27/02/03 28/11/02 29/08/02 -
Price 1.25 1.32 1.42 1.35 1.38 1.68 1.41 -
P/RPS 1.14 1.25 1.64 2.37 1.51 1.48 1.54 -18.12%
P/EPS 36.55 56.17 1,092.31 -191.20 -73.06 52.15 36.15 0.73%
EY 2.74 1.78 0.09 -0.52 -1.37 1.92 2.77 -0.72%
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.66 0.63 0.64 0.76 0.65 -7.29%

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