[FPI] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 67.64%
YoY- 91.79%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 331,133 343,207 338,371 312,760 290,725 276,198 283,072 10.96%
PBT 11,727 16,276 13,248 8,284 3,807 -1,927 -533 -
Tax -869 -1,950 -1,899 -1,161 442 1,831 1,153 -
NP 10,858 14,326 11,349 7,123 4,249 -96 620 568.55%
-
NP to SH 10,858 14,326 11,349 7,123 4,249 -96 620 568.55%
-
Tax Rate 7.41% 11.98% 14.33% 14.01% -11.61% - - -
Total Cost 320,275 328,881 327,022 305,637 286,476 276,294 282,452 8.69%
-
Net Worth 179,225 186,822 182,014 163,606 176,778 177,570 169,553 3.75%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 8,180 8,180 8,180 8,180 4,078 4,078 4,078 58.71%
Div Payout % 75.34% 57.10% 72.08% 114.84% 96.00% 0.00% 657.89% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 179,225 186,822 182,014 163,606 176,778 177,570 169,553 3.75%
NOSH 82,592 81,939 81,988 81,803 81,842 81,829 79,230 2.79%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.28% 4.17% 3.35% 2.28% 1.46% -0.03% 0.22% -
ROE 6.06% 7.67% 6.24% 4.35% 2.40% -0.05% 0.37% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 400.92 418.85 412.70 382.33 355.23 337.53 357.28 7.94%
EPS 13.15 17.48 13.84 8.71 5.19 -0.12 0.78 551.88%
DPS 10.00 10.00 10.00 10.00 4.98 4.98 5.15 55.32%
NAPS 2.17 2.28 2.22 2.00 2.16 2.17 2.14 0.92%
Adjusted Per Share Value based on latest NOSH - 81,803
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 128.29 132.97 131.10 121.18 112.64 107.01 109.67 10.96%
EPS 4.21 5.55 4.40 2.76 1.65 -0.04 0.24 569.28%
DPS 3.17 3.17 3.17 3.17 1.58 1.58 1.58 58.73%
NAPS 0.6944 0.7238 0.7052 0.6339 0.6849 0.688 0.6569 3.75%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.38 1.51 1.19 1.18 1.25 1.40 1.37 -
P/RPS 0.34 0.36 0.29 0.31 0.35 0.41 0.38 -7.11%
P/EPS 10.50 8.64 8.60 13.55 24.08 -1,193.35 175.07 -84.54%
EY 9.53 11.58 11.63 7.38 4.15 -0.08 0.57 548.29%
DY 7.25 6.62 8.40 8.47 3.99 3.56 3.76 54.60%
P/NAPS 0.64 0.66 0.54 0.59 0.58 0.65 0.64 0.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 20/08/04 19/05/04 26/02/04 20/11/03 21/08/03 -
Price 1.36 1.33 1.39 1.10 1.25 1.32 1.42 -
P/RPS 0.34 0.32 0.34 0.29 0.35 0.39 0.40 -10.22%
P/EPS 10.34 7.61 10.04 12.63 24.08 -1,125.16 181.46 -85.06%
EY 9.67 13.15 9.96 7.92 4.15 -0.09 0.55 570.30%
DY 7.35 7.52 7.19 9.09 3.99 3.78 3.63 59.70%
P/NAPS 0.63 0.58 0.63 0.55 0.58 0.61 0.66 -3.04%

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