[FPI] QoQ Quarter Result on 31-Mar-2004 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -17.9%
YoY- 498.96%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 77,365 91,135 94,106 68,527 89,439 86,299 68,495 8.41%
PBT -967 5,713 5,350 1,631 3,582 2,685 386 -
Tax 298 -813 -1,021 667 -783 -762 -283 -
NP -669 4,900 4,329 2,298 2,799 1,923 103 -
-
NP to SH -669 4,900 4,329 2,298 2,799 1,923 103 -
-
Tax Rate - 14.23% 19.08% -40.90% 21.86% 28.38% 73.32% -
Total Cost 78,034 86,235 89,777 66,229 86,640 84,376 68,392 9.14%
-
Net Worth 179,225 186,822 182,014 163,606 176,778 177,570 169,553 3.75%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 8,180 - - - -
Div Payout % - - - 355.98% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 179,225 186,822 182,014 163,606 176,778 177,570 169,553 3.75%
NOSH 82,592 81,939 81,988 81,803 81,842 81,829 79,230 2.79%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -0.86% 5.38% 4.60% 3.35% 3.13% 2.23% 0.15% -
ROE -0.37% 2.62% 2.38% 1.40% 1.58% 1.08% 0.06% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 93.67 111.22 114.78 83.77 109.28 105.46 86.45 5.46%
EPS -0.81 5.98 5.28 2.80 3.42 2.35 0.13 -
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.17 2.28 2.22 2.00 2.16 2.17 2.14 0.92%
Adjusted Per Share Value based on latest NOSH - 81,803
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 29.97 35.31 36.46 26.55 34.65 33.43 26.54 8.40%
EPS -0.26 1.90 1.68 0.89 1.08 0.74 0.04 -
DPS 0.00 0.00 0.00 3.17 0.00 0.00 0.00 -
NAPS 0.6943 0.7238 0.7052 0.6338 0.6849 0.6879 0.6569 3.74%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.38 1.51 1.19 1.18 1.25 1.40 1.37 -
P/RPS 1.47 1.36 1.04 1.41 1.14 1.33 1.58 -4.67%
P/EPS -170.37 25.25 22.54 42.01 36.55 59.57 1,053.85 -
EY -0.59 3.96 4.44 2.38 2.74 1.68 0.09 -
DY 0.00 0.00 0.00 8.47 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.54 0.59 0.58 0.65 0.64 0.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 20/08/04 19/05/04 26/02/04 20/11/03 21/08/03 -
Price 1.36 1.33 1.39 1.10 1.25 1.32 1.42 -
P/RPS 1.45 1.20 1.21 1.31 1.14 1.25 1.64 -7.84%
P/EPS -167.90 22.24 26.33 39.16 36.55 56.17 1,092.31 -
EY -0.60 4.50 3.80 2.55 2.74 1.78 0.09 -
DY 0.00 0.00 0.00 9.09 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.63 0.55 0.58 0.61 0.66 -3.04%

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