[FPI] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -24.52%
YoY- -70.16%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 283,072 289,533 298,305 303,200 302,924 310,950 327,401 -9.26%
PBT -533 3,957 1,861 8,825 10,639 9,458 15,713 -
Tax 1,153 -243 -3,294 -4,608 -5,052 -4,233 -3,761 -
NP 620 3,714 -1,433 4,217 5,587 5,225 11,952 -86.16%
-
NP to SH 620 3,714 -1,433 4,217 5,587 5,225 11,952 -86.16%
-
Tax Rate - 6.14% 177.00% 52.22% 47.49% 44.76% 23.94% -
Total Cost 282,452 285,819 299,738 298,983 297,337 305,725 315,449 -7.11%
-
Net Worth 169,553 173,763 175,162 181,055 177,939 174,585 163,842 2.31%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 4,078 4,078 4,098 4,098 4,098 4,098 4,081 -0.04%
Div Payout % 657.89% 109.83% 0.00% 97.18% 73.35% 78.44% 34.15% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 169,553 173,763 175,162 181,055 177,939 174,585 163,842 2.31%
NOSH 79,230 81,578 81,851 81,925 81,999 81,965 81,921 -2.20%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.22% 1.28% -0.48% 1.39% 1.84% 1.68% 3.65% -
ROE 0.37% 2.14% -0.82% 2.33% 3.14% 2.99% 7.29% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 357.28 354.91 364.45 370.09 369.42 379.37 399.65 -7.21%
EPS 0.78 4.55 -1.75 5.15 6.81 6.37 14.59 -85.88%
DPS 5.15 5.00 5.00 5.00 5.00 5.00 5.00 1.99%
NAPS 2.14 2.13 2.14 2.21 2.17 2.13 2.00 4.62%
Adjusted Per Share Value based on latest NOSH - 81,925
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 109.67 112.18 115.57 117.47 117.36 120.47 126.85 -9.27%
EPS 0.24 1.44 -0.56 1.63 2.16 2.02 4.63 -86.17%
DPS 1.58 1.58 1.59 1.59 1.59 1.59 1.58 0.00%
NAPS 0.6569 0.6732 0.6786 0.7015 0.6894 0.6764 0.6348 2.31%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 1.37 1.47 1.66 1.41 1.50 1.77 0.00 -
P/RPS 0.38 0.41 0.46 0.38 0.41 0.47 0.00 -
P/EPS 175.07 32.29 -94.82 27.39 22.02 27.77 0.00 -
EY 0.57 3.10 -1.05 3.65 4.54 3.60 0.00 -
DY 3.76 3.40 3.01 3.55 3.33 2.82 0.00 -
P/NAPS 0.64 0.69 0.78 0.64 0.69 0.83 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 29/05/03 27/02/03 28/11/02 29/08/02 30/05/02 27/02/02 -
Price 1.42 1.35 1.38 1.68 1.41 1.59 0.00 -
P/RPS 0.40 0.38 0.38 0.45 0.38 0.42 0.00 -
P/EPS 181.46 29.65 -78.82 32.64 20.69 24.94 0.00 -
EY 0.55 3.37 -1.27 3.06 4.83 4.01 0.00 -
DY 3.63 3.70 3.62 2.98 3.55 3.14 0.00 -
P/NAPS 0.66 0.63 0.64 0.76 0.65 0.75 0.00 -

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