[FPI] QoQ Quarter Result on 31-Mar-2009 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -1343.18%
YoY- -238.91%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 140,255 133,601 123,819 72,772 122,880 186,947 161,531 -8.96%
PBT 16,068 15,050 12,745 -4,000 901 11,590 10,624 31.66%
Tax -2,306 -2,478 -2,462 1,102 159 -905 -1,272 48.51%
NP 13,762 12,572 10,283 -2,898 1,060 10,685 9,352 29.28%
-
NP to SH 11,694 10,921 9,102 -2,735 220 8,139 7,502 34.32%
-
Tax Rate 14.35% 16.47% 19.32% - -17.65% 7.81% 11.97% -
Total Cost 126,493 121,029 113,536 75,670 121,820 176,262 152,179 -11.56%
-
Net Worth 201,460 195,428 186,648 190,899 153,999 197,109 188,781 4.41%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 6,897 - 12,649 - - - -
Div Payout % - 63.16% - 0.00% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 201,460 195,428 186,648 190,899 153,999 197,109 188,781 4.41%
NOSH 231,564 229,915 230,430 229,999 183,333 82,129 82,078 99.28%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.81% 9.41% 8.30% -3.98% 0.86% 5.72% 5.79% -
ROE 5.80% 5.59% 4.88% -1.43% 0.14% 4.13% 3.97% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 60.57 58.11 53.73 31.64 67.03 227.63 196.80 -54.31%
EPS 5.05 4.75 3.95 -1.47 0.12 9.91 9.14 -32.59%
DPS 0.00 3.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.81 0.83 0.84 2.40 2.30 -47.60%
Adjusted Per Share Value based on latest NOSH - 229,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 54.34 51.76 47.97 28.19 47.61 72.43 62.58 -8.95%
EPS 4.53 4.23 3.53 -1.06 0.09 3.15 2.91 34.21%
DPS 0.00 2.67 0.00 4.90 0.00 0.00 0.00 -
NAPS 0.7805 0.7571 0.7231 0.7396 0.5966 0.7636 0.7314 4.41%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.69 0.65 0.56 0.50 0.55 0.52 0.41 -
P/RPS 1.14 1.12 1.04 1.58 0.82 0.23 0.21 207.93%
P/EPS 13.66 13.68 14.18 -42.05 458.33 5.25 4.49 109.53%
EY 7.32 7.31 7.05 -2.38 0.22 19.06 22.29 -52.30%
DY 0.00 4.62 0.00 11.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.69 0.60 0.65 0.22 0.18 167.34%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/02/10 18/11/09 31/07/09 20/05/09 17/02/09 18/11/08 30/07/08 -
Price 0.72 0.67 0.61 0.56 0.50 1.18 1.15 -
P/RPS 1.19 1.15 1.14 1.77 0.75 0.52 0.58 61.25%
P/EPS 14.26 14.11 15.44 -47.09 416.67 11.91 12.58 8.69%
EY 7.01 7.09 6.48 -2.12 0.24 8.40 7.95 -8.02%
DY 0.00 4.48 0.00 9.82 0.00 0.00 0.00 -
P/NAPS 0.83 0.79 0.75 0.67 0.60 0.49 0.50 40.06%

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