[FPI] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 2547.62%
YoY- -89.89%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 509,501 495,276 646,124 505,696 561,028 359,352 376,424 5.40%
PBT 49,803 50,980 42,496 1,356 5,276 1,248 21,400 15.81%
Tax -7,773 -9,848 -5,088 20 -2,072 -1,220 -4,084 11.83%
NP 42,030 41,132 37,408 1,376 3,204 28 17,316 16.66%
-
NP to SH 36,110 36,408 30,008 556 5,500 28 17,316 13.62%
-
Tax Rate 15.61% 19.32% 11.97% -1.47% 39.27% 97.76% 19.08% -
Total Cost 467,471 454,144 608,716 504,320 557,824 359,324 359,108 4.69%
-
Net Worth 203,733 186,648 188,781 174,158 182,784 149,100 182,014 1.97%
Dividend
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 23,417 - - - - - - -
Div Payout % 64.85% - - - - - - -
Equity
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 203,733 186,648 188,781 174,158 182,784 149,100 182,014 1.97%
NOSH 234,176 230,430 82,078 81,764 82,335 70,000 81,988 20.01%
Ratio Analysis
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.25% 8.30% 5.79% 0.27% 0.57% 0.01% 4.60% -
ROE 17.72% 19.51% 15.90% 0.32% 3.01% 0.02% 9.51% -
Per Share
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 217.57 214.94 787.20 618.48 681.39 513.36 459.12 -12.17%
EPS 15.42 15.80 36.56 0.68 6.68 0.04 21.12 -5.32%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.81 2.30 2.13 2.22 2.13 2.22 -15.02%
Adjusted Per Share Value based on latest NOSH - 81,764
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 197.40 191.89 250.33 195.93 217.36 139.23 145.84 5.40%
EPS 13.99 14.11 11.63 0.22 2.13 0.01 6.71 13.62%
DPS 9.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7893 0.7231 0.7314 0.6748 0.7082 0.5777 0.7052 1.97%
Price Multiplier on Financial Quarter End Date
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 31/03/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.06 0.56 0.41 0.93 1.01 1.15 1.19 -
P/RPS 0.00 0.26 0.05 0.15 0.15 0.22 0.26 -
P/EPS 0.00 3.54 1.12 136.76 15.12 2,875.00 5.63 -
EY 0.00 28.21 89.17 0.73 6.61 0.03 17.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.69 0.18 0.44 0.45 0.54 0.54 14.55%
Price Multiplier on Announcement Date
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/05/10 31/07/09 30/07/08 31/07/07 28/07/06 16/08/05 20/08/04 -
Price 1.03 0.61 1.15 0.94 1.05 1.16 1.39 -
P/RPS 0.00 0.28 0.15 0.15 0.15 0.23 0.30 -
P/EPS 0.00 3.86 3.15 138.24 15.72 2,900.00 6.58 -
EY 0.00 25.90 31.79 0.72 6.36 0.03 15.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.75 0.50 0.44 0.47 0.54 0.63 10.85%

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