[FPI] QoQ TTM Result on 31-Mar-2007 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -99.15%
YoY- -99.59%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 533,375 530,199 557,821 571,654 576,416 562,823 507,917 3.30%
PBT 8,894 4,583 -461 519 1,781 3,698 7,072 16.46%
Tax -493 517 555 32 1,038 -154 -1,121 -42.08%
NP 8,401 5,100 94 551 2,819 3,544 5,951 25.76%
-
NP to SH 6,302 3,820 -1,216 20 2,362 3,515 6,291 0.11%
-
Tax Rate 5.54% -11.28% - -6.17% -58.28% 4.16% 15.85% -
Total Cost 524,974 525,099 557,727 571,103 573,597 559,279 501,966 3.02%
-
Net Worth 184,007 183,091 174,158 174,769 179,458 185,377 182,784 0.44%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,925 2,461 2,461 2,461 6,163 6,163 6,163 -13.85%
Div Payout % 78.16% 64.44% 0.00% 12,307.69% 260.93% 175.34% 97.97% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 184,007 183,091 174,158 174,769 179,458 185,377 182,784 0.44%
NOSH 82,146 82,103 81,764 82,051 81,944 82,025 82,335 -0.15%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.58% 0.96% 0.02% 0.10% 0.49% 0.63% 1.17% -
ROE 3.42% 2.09% -0.70% 0.01% 1.32% 1.90% 3.44% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 649.30 645.77 682.23 696.70 703.42 686.15 616.89 3.46%
EPS 7.67 4.65 -1.49 0.02 2.88 4.29 7.64 0.26%
DPS 6.00 3.00 3.00 3.00 7.50 7.50 7.50 -13.78%
NAPS 2.24 2.23 2.13 2.13 2.19 2.26 2.22 0.59%
Adjusted Per Share Value based on latest NOSH - 82,051
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 206.64 205.41 216.11 221.47 223.31 218.05 196.77 3.30%
EPS 2.44 1.48 -0.47 0.01 0.92 1.36 2.44 0.00%
DPS 1.91 0.95 0.95 0.95 2.39 2.39 2.39 -13.84%
NAPS 0.7129 0.7093 0.6747 0.6771 0.6952 0.7182 0.7081 0.45%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.31 0.90 0.93 0.98 0.98 1.17 1.01 -
P/RPS 0.05 0.14 0.14 0.14 0.14 0.17 0.16 -53.85%
P/EPS 4.04 19.34 -62.53 4,020.51 34.00 27.30 13.22 -54.53%
EY 24.75 5.17 -1.60 0.02 2.94 3.66 7.57 119.81%
DY 19.35 3.33 3.23 3.06 7.65 6.41 7.43 88.96%
P/NAPS 0.14 0.40 0.44 0.46 0.45 0.52 0.45 -53.98%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 21/11/07 31/07/07 29/05/07 09/02/07 22/11/06 28/07/06 -
Price 0.80 0.93 0.94 1.00 1.03 1.00 1.05 -
P/RPS 0.12 0.14 0.14 0.14 0.15 0.15 0.17 -20.67%
P/EPS 10.43 19.99 -63.21 4,102.56 35.73 23.34 13.74 -16.74%
EY 9.59 5.00 -1.58 0.02 2.80 4.29 7.28 20.10%
DY 7.50 3.23 3.19 3.00 7.28 7.50 7.14 3.32%
P/NAPS 0.36 0.42 0.44 0.47 0.47 0.44 0.47 -16.24%

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