[FPI] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 70.91%
YoY- -103.08%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 507,917 457,498 430,669 380,605 333,097 337,365 331,133 33.10%
PBT 7,072 6,065 4,611 1,037 -1,839 3,199 11,727 -28.68%
Tax -1,121 -908 -1,743 -498 323 -393 -869 18.55%
NP 5,951 5,157 2,868 539 -1,516 2,806 10,858 -33.10%
-
NP to SH 6,291 4,923 2,267 -441 -1,516 2,806 10,858 -30.57%
-
Tax Rate 15.85% 14.97% 37.80% 48.02% - 12.29% 7.41% -
Total Cost 501,966 452,341 427,801 380,066 334,613 334,559 320,275 35.03%
-
Net Worth 182,784 177,498 194,033 180,563 149,100 174,836 179,225 1.32%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 6,163 6,163 4,104 4,104 4,104 4,104 8,180 -17.24%
Div Payout % 97.97% 125.19% 181.04% 0.00% 0.00% 146.26% 75.34% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 182,784 177,498 194,033 180,563 149,100 174,836 179,225 1.32%
NOSH 82,335 82,175 82,217 82,074 70,000 82,082 82,592 -0.20%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.17% 1.13% 0.67% 0.14% -0.46% 0.83% 3.28% -
ROE 3.44% 2.77% 1.17% -0.24% -1.02% 1.60% 6.06% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 616.89 556.74 523.82 463.73 475.85 411.01 400.92 33.38%
EPS 7.64 5.99 2.76 -0.54 -2.17 3.42 13.15 -30.44%
DPS 7.50 7.50 4.99 5.00 5.86 5.00 10.00 -17.49%
NAPS 2.22 2.16 2.36 2.20 2.13 2.13 2.17 1.53%
Adjusted Per Share Value based on latest NOSH - 82,074
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 196.79 177.25 166.86 147.46 129.05 130.71 128.29 33.11%
EPS 2.44 1.91 0.88 -0.17 -0.59 1.09 4.21 -30.55%
DPS 2.39 2.39 1.59 1.59 1.59 1.59 3.17 -17.20%
NAPS 0.7082 0.6877 0.7518 0.6996 0.5777 0.6774 0.6944 1.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.01 1.00 1.02 1.05 1.15 1.28 1.38 -
P/RPS 0.16 0.18 0.19 0.23 0.24 0.31 0.34 -39.58%
P/EPS 13.22 16.69 36.99 -195.41 -53.10 37.44 10.50 16.64%
EY 7.57 5.99 2.70 -0.51 -1.88 2.67 9.53 -14.26%
DY 7.43 7.50 4.89 4.76 5.10 3.91 7.25 1.65%
P/NAPS 0.45 0.46 0.43 0.48 0.54 0.60 0.64 -20.97%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/07/06 25/05/06 22/02/06 25/11/05 16/08/05 31/05/05 28/02/05 -
Price 1.05 1.04 1.05 0.90 1.16 1.18 1.36 -
P/RPS 0.17 0.19 0.20 0.19 0.24 0.29 0.34 -37.08%
P/EPS 13.74 17.36 38.08 -167.50 -53.56 34.52 10.34 20.93%
EY 7.28 5.76 2.63 -0.60 -1.87 2.90 9.67 -17.28%
DY 7.14 7.21 4.75 5.56 5.05 4.24 7.35 -1.91%
P/NAPS 0.47 0.48 0.44 0.41 0.54 0.55 0.63 -17.78%

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