[FPI] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -24.21%
YoY- 155.54%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 380,605 333,097 337,365 331,133 343,207 338,371 312,760 13.96%
PBT 1,037 -1,839 3,199 11,727 16,276 13,248 8,284 -74.94%
Tax -498 323 -393 -869 -1,950 -1,899 -1,161 -43.09%
NP 539 -1,516 2,806 10,858 14,326 11,349 7,123 -82.08%
-
NP to SH -441 -1,516 2,806 10,858 14,326 11,349 7,123 -
-
Tax Rate 48.02% - 12.29% 7.41% 11.98% 14.33% 14.01% -
Total Cost 380,066 334,613 334,559 320,275 328,881 327,022 305,637 15.62%
-
Net Worth 180,563 149,100 174,836 179,225 186,822 182,014 163,606 6.78%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,104 4,104 4,104 8,180 8,180 8,180 8,180 -36.83%
Div Payout % 0.00% 0.00% 146.26% 75.34% 57.10% 72.08% 114.84% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 180,563 149,100 174,836 179,225 186,822 182,014 163,606 6.78%
NOSH 82,074 70,000 82,082 82,592 81,939 81,988 81,803 0.22%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.14% -0.46% 0.83% 3.28% 4.17% 3.35% 2.28% -
ROE -0.24% -1.02% 1.60% 6.06% 7.67% 6.24% 4.35% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 463.73 475.85 411.01 400.92 418.85 412.70 382.33 13.71%
EPS -0.54 -2.17 3.42 13.15 17.48 13.84 8.71 -
DPS 5.00 5.86 5.00 10.00 10.00 10.00 10.00 -36.97%
NAPS 2.20 2.13 2.13 2.17 2.28 2.22 2.00 6.55%
Adjusted Per Share Value based on latest NOSH - 82,592
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 147.45 129.05 130.70 128.29 132.96 131.09 121.17 13.96%
EPS -0.17 -0.59 1.09 4.21 5.55 4.40 2.76 -
DPS 1.59 1.59 1.59 3.17 3.17 3.17 3.17 -36.84%
NAPS 0.6995 0.5776 0.6773 0.6943 0.7238 0.7052 0.6338 6.79%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.05 1.15 1.28 1.38 1.51 1.19 1.18 -
P/RPS 0.23 0.24 0.31 0.34 0.36 0.29 0.31 -18.02%
P/EPS -195.41 -53.10 37.44 10.50 8.64 8.60 13.55 -
EY -0.51 -1.88 2.67 9.53 11.58 11.63 7.38 -
DY 4.76 5.10 3.91 7.25 6.62 8.40 8.47 -31.87%
P/NAPS 0.48 0.54 0.60 0.64 0.66 0.54 0.59 -12.84%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 16/08/05 31/05/05 28/02/05 26/11/04 20/08/04 19/05/04 -
Price 0.90 1.16 1.18 1.36 1.33 1.39 1.10 -
P/RPS 0.19 0.24 0.29 0.34 0.32 0.34 0.29 -24.54%
P/EPS -167.50 -53.56 34.52 10.34 7.61 10.04 12.63 -
EY -0.60 -1.87 2.90 9.67 13.15 9.96 7.92 -
DY 5.56 5.05 4.24 7.35 7.52 7.19 9.09 -27.92%
P/NAPS 0.41 0.54 0.55 0.63 0.58 0.63 0.55 -17.77%

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