[FPI] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 614.06%
YoY- -79.12%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 562,823 507,917 457,498 430,669 380,605 333,097 337,365 40.61%
PBT 3,698 7,072 6,065 4,611 1,037 -1,839 3,199 10.13%
Tax -154 -1,121 -908 -1,743 -498 323 -393 -46.42%
NP 3,544 5,951 5,157 2,868 539 -1,516 2,806 16.82%
-
NP to SH 3,515 6,291 4,923 2,267 -441 -1,516 2,806 16.18%
-
Tax Rate 4.16% 15.85% 14.97% 37.80% 48.02% - 12.29% -
Total Cost 559,279 501,966 452,341 427,801 380,066 334,613 334,559 40.81%
-
Net Worth 185,377 182,784 177,498 194,033 180,563 149,100 174,836 3.97%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 6,163 6,163 6,163 4,104 4,104 4,104 4,104 31.10%
Div Payout % 175.34% 97.97% 125.19% 181.04% 0.00% 0.00% 146.26% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 185,377 182,784 177,498 194,033 180,563 149,100 174,836 3.97%
NOSH 82,025 82,335 82,175 82,217 82,074 70,000 82,082 -0.04%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.63% 1.17% 1.13% 0.67% 0.14% -0.46% 0.83% -
ROE 1.90% 3.44% 2.77% 1.17% -0.24% -1.02% 1.60% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 686.15 616.89 556.74 523.82 463.73 475.85 411.01 40.68%
EPS 4.29 7.64 5.99 2.76 -0.54 -2.17 3.42 16.29%
DPS 7.50 7.50 7.50 4.99 5.00 5.86 5.00 31.00%
NAPS 2.26 2.22 2.16 2.36 2.20 2.13 2.13 4.02%
Adjusted Per Share Value based on latest NOSH - 82,217
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 218.06 196.79 177.25 166.86 147.46 129.05 130.71 40.61%
EPS 1.36 2.44 1.91 0.88 -0.17 -0.59 1.09 15.88%
DPS 2.39 2.39 2.39 1.59 1.59 1.59 1.59 31.18%
NAPS 0.7182 0.7082 0.6877 0.7518 0.6996 0.5777 0.6774 3.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.17 1.01 1.00 1.02 1.05 1.15 1.28 -
P/RPS 0.17 0.16 0.18 0.19 0.23 0.24 0.31 -32.97%
P/EPS 27.30 13.22 16.69 36.99 -195.41 -53.10 37.44 -18.97%
EY 3.66 7.57 5.99 2.70 -0.51 -1.88 2.67 23.37%
DY 6.41 7.43 7.50 4.89 4.76 5.10 3.91 38.99%
P/NAPS 0.52 0.45 0.46 0.43 0.48 0.54 0.60 -9.09%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 28/07/06 25/05/06 22/02/06 25/11/05 16/08/05 31/05/05 -
Price 1.00 1.05 1.04 1.05 0.90 1.16 1.18 -
P/RPS 0.15 0.17 0.19 0.20 0.19 0.24 0.29 -35.53%
P/EPS 23.34 13.74 17.36 38.08 -167.50 -53.56 34.52 -22.94%
EY 4.29 7.28 5.76 2.63 -0.60 -1.87 2.90 29.79%
DY 7.50 7.14 7.21 4.75 5.56 5.05 4.24 46.21%
P/NAPS 0.44 0.47 0.48 0.44 0.41 0.54 0.55 -13.81%

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