[FPI] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -88.91%
YoY- -96.78%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 561,028 359,352 376,424 273,980 299,828 331,928 432,948 4.41%
PBT 5,276 1,248 21,400 1,544 19,508 14,780 19,952 -19.87%
Tax -2,072 -1,220 -4,084 -1,132 -6,716 -3,440 -4,668 -12.65%
NP 3,204 28 17,316 412 12,792 11,340 15,284 -22.91%
-
NP to SH 5,500 28 17,316 412 12,792 11,340 15,284 -15.65%
-
Tax Rate 39.27% 97.76% 19.08% 73.32% 34.43% 23.27% 23.40% -
Total Cost 557,824 359,324 359,108 273,568 287,036 320,588 417,664 4.93%
-
Net Worth 182,784 149,100 182,014 169,553 177,939 181,898 168,091 1.40%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 182,784 149,100 182,014 169,553 177,939 181,898 168,091 1.40%
NOSH 82,335 70,000 81,988 79,230 81,999 81,936 81,995 0.06%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.57% 0.01% 4.60% 0.15% 4.27% 3.42% 3.53% -
ROE 3.01% 0.02% 9.51% 0.24% 7.19% 6.23% 9.09% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 681.39 513.36 459.12 345.80 365.64 405.10 528.01 4.33%
EPS 6.68 0.04 21.12 0.52 15.60 13.84 18.64 -15.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.13 2.22 2.14 2.17 2.22 2.05 1.33%
Adjusted Per Share Value based on latest NOSH - 79,230
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 217.35 139.22 145.83 106.14 116.16 128.59 167.73 4.41%
EPS 2.13 0.01 6.71 0.16 4.96 4.39 5.92 -15.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7081 0.5776 0.7052 0.6569 0.6894 0.7047 0.6512 1.40%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 1.01 1.15 1.19 1.37 1.50 0.00 0.00 -
P/RPS 0.15 0.22 0.26 0.40 0.41 0.00 0.00 -
P/EPS 15.12 2,875.00 5.63 263.46 9.62 0.00 0.00 -
EY 6.61 0.03 17.75 0.38 10.40 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.54 0.64 0.69 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/07/06 16/08/05 20/08/04 21/08/03 29/08/02 23/08/01 15/08/00 -
Price 1.05 1.16 1.39 1.42 1.41 0.00 0.00 -
P/RPS 0.15 0.23 0.30 0.41 0.39 0.00 0.00 -
P/EPS 15.72 2,900.00 6.58 273.08 9.04 0.00 0.00 -
EY 6.36 0.03 15.19 0.37 11.06 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.63 0.66 0.65 0.00 0.00 -

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