[FPI] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -32.8%
YoY- 4.19%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 530,199 557,821 571,654 576,416 562,823 507,917 457,498 10.32%
PBT 4,583 -461 519 1,781 3,698 7,072 6,065 -17.02%
Tax 517 555 32 1,038 -154 -1,121 -908 -
NP 5,100 94 551 2,819 3,544 5,951 5,157 -0.73%
-
NP to SH 3,820 -1,216 20 2,362 3,515 6,291 4,923 -15.54%
-
Tax Rate -11.28% - -6.17% -58.28% 4.16% 15.85% 14.97% -
Total Cost 525,099 557,727 571,103 573,597 559,279 501,966 452,341 10.44%
-
Net Worth 183,091 174,158 174,769 179,458 185,377 182,784 177,498 2.08%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,461 2,461 2,461 6,163 6,163 6,163 6,163 -45.74%
Div Payout % 64.44% 0.00% 12,307.69% 260.93% 175.34% 97.97% 125.19% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 183,091 174,158 174,769 179,458 185,377 182,784 177,498 2.08%
NOSH 82,103 81,764 82,051 81,944 82,025 82,335 82,175 -0.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.96% 0.02% 0.10% 0.49% 0.63% 1.17% 1.13% -
ROE 2.09% -0.70% 0.01% 1.32% 1.90% 3.44% 2.77% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 645.77 682.23 696.70 703.42 686.15 616.89 556.74 10.38%
EPS 4.65 -1.49 0.02 2.88 4.29 7.64 5.99 -15.52%
DPS 3.00 3.00 3.00 7.50 7.50 7.50 7.50 -45.68%
NAPS 2.23 2.13 2.13 2.19 2.26 2.22 2.16 2.14%
Adjusted Per Share Value based on latest NOSH - 81,944
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 205.41 216.11 221.47 223.31 218.05 196.77 177.24 10.32%
EPS 1.48 -0.47 0.01 0.92 1.36 2.44 1.91 -15.62%
DPS 0.95 0.95 0.95 2.39 2.39 2.39 2.39 -45.90%
NAPS 0.7093 0.6747 0.6771 0.6952 0.7182 0.7081 0.6877 2.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.90 0.93 0.98 0.98 1.17 1.01 1.00 -
P/RPS 0.14 0.14 0.14 0.14 0.17 0.16 0.18 -15.41%
P/EPS 19.34 -62.53 4,020.51 34.00 27.30 13.22 16.69 10.31%
EY 5.17 -1.60 0.02 2.94 3.66 7.57 5.99 -9.34%
DY 3.33 3.23 3.06 7.65 6.41 7.43 7.50 -41.77%
P/NAPS 0.40 0.44 0.46 0.45 0.52 0.45 0.46 -8.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 31/07/07 29/05/07 09/02/07 22/11/06 28/07/06 25/05/06 -
Price 0.93 0.94 1.00 1.03 1.00 1.05 1.04 -
P/RPS 0.14 0.14 0.14 0.15 0.15 0.17 0.19 -18.40%
P/EPS 19.99 -63.21 4,102.56 35.73 23.34 13.74 17.36 9.85%
EY 5.00 -1.58 0.02 2.80 4.29 7.28 5.76 -8.99%
DY 3.23 3.19 3.00 7.28 7.50 7.14 7.21 -41.42%
P/NAPS 0.42 0.44 0.47 0.47 0.44 0.47 0.48 -8.50%

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