[FPI] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -6180.0%
YoY- -119.33%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 544,566 533,375 530,199 557,821 571,654 576,416 562,823 -2.17%
PBT 14,429 8,894 4,583 -461 519 1,781 3,698 147.63%
Tax -1,061 -493 517 555 32 1,038 -154 261.64%
NP 13,368 8,401 5,100 94 551 2,819 3,544 142.12%
-
NP to SH 10,935 6,302 3,820 -1,216 20 2,362 3,515 112.95%
-
Tax Rate 7.35% 5.54% -11.28% - -6.17% -58.28% 4.16% -
Total Cost 531,198 524,974 525,099 557,727 571,103 573,597 559,279 -3.37%
-
Net Worth 180,339 184,007 183,091 174,158 174,769 179,458 185,377 -1.81%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 8,228 4,925 2,461 2,461 2,461 6,163 6,163 21.22%
Div Payout % 75.25% 78.16% 64.44% 0.00% 12,307.69% 260.93% 175.34% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 180,339 184,007 183,091 174,158 174,769 179,458 185,377 -1.81%
NOSH 82,346 82,146 82,103 81,764 82,051 81,944 82,025 0.26%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.45% 1.58% 0.96% 0.02% 0.10% 0.49% 0.63% -
ROE 6.06% 3.42% 2.09% -0.70% 0.01% 1.32% 1.90% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 661.31 649.30 645.77 682.23 696.70 703.42 686.15 -2.42%
EPS 13.28 7.67 4.65 -1.49 0.02 2.88 4.29 112.25%
DPS 10.00 6.00 3.00 3.00 3.00 7.50 7.50 21.12%
NAPS 2.19 2.24 2.23 2.13 2.13 2.19 2.26 -2.07%
Adjusted Per Share Value based on latest NOSH - 81,764
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 210.99 206.65 205.42 216.12 221.48 223.33 218.06 -2.17%
EPS 4.24 2.44 1.48 -0.47 0.01 0.92 1.36 113.26%
DPS 3.19 1.91 0.95 0.95 0.95 2.39 2.39 21.20%
NAPS 0.6987 0.7129 0.7094 0.6748 0.6771 0.6953 0.7182 -1.81%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.96 0.31 0.90 0.93 0.98 0.98 1.17 -
P/RPS 0.15 0.05 0.14 0.14 0.14 0.14 0.17 -7.99%
P/EPS 7.23 4.04 19.34 -62.53 4,020.51 34.00 27.30 -58.72%
EY 13.83 24.75 5.17 -1.60 0.02 2.94 3.66 142.40%
DY 10.42 19.35 3.33 3.23 3.06 7.65 6.41 38.21%
P/NAPS 0.44 0.14 0.40 0.44 0.46 0.45 0.52 -10.53%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 20/02/08 21/11/07 31/07/07 29/05/07 09/02/07 22/11/06 -
Price 1.00 0.80 0.93 0.94 1.00 1.03 1.00 -
P/RPS 0.15 0.12 0.14 0.14 0.14 0.15 0.15 0.00%
P/EPS 7.53 10.43 19.99 -63.21 4,102.56 35.73 23.34 -52.92%
EY 13.28 9.59 5.00 -1.58 0.02 2.80 4.29 112.25%
DY 10.00 7.50 3.23 3.19 3.00 7.28 7.50 21.12%
P/NAPS 0.46 0.36 0.42 0.44 0.47 0.47 0.44 3.00%

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