[FPI] YoY Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
30-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 166.17%
YoY- 5297.12%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 492,944 509,501 495,276 646,124 505,696 561,028 359,352 5.64%
PBT 7,856 49,803 50,980 42,496 1,356 5,276 1,248 37.68%
Tax -4,148 -7,773 -9,848 -5,088 20 -2,072 -1,220 23.70%
NP 3,708 42,030 41,132 37,408 1,376 3,204 28 133.78%
-
NP to SH 8,244 36,110 36,408 30,008 556 5,500 28 168.61%
-
Tax Rate 52.80% 15.61% 19.32% 11.97% -1.47% 39.27% 97.76% -
Total Cost 489,236 467,471 454,144 608,716 504,320 557,824 359,324 5.51%
-
Net Worth 218,981 203,733 186,648 188,781 174,158 182,784 149,100 6.90%
Dividend
31/03/11 31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 23,417 - - - - - -
Div Payout % - 64.85% - - - - - -
Equity
31/03/11 31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 218,981 203,733 186,648 188,781 174,158 182,784 149,100 6.90%
NOSH 257,624 234,176 230,430 82,078 81,764 82,335 70,000 25.41%
Ratio Analysis
31/03/11 31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 0.75% 8.25% 8.30% 5.79% 0.27% 0.57% 0.01% -
ROE 3.76% 17.72% 19.51% 15.90% 0.32% 3.01% 0.02% -
Per Share
31/03/11 31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 191.34 217.57 214.94 787.20 618.48 681.39 513.36 -15.76%
EPS 3.20 15.42 15.80 36.56 0.68 6.68 0.04 114.17%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.87 0.81 2.30 2.13 2.22 2.13 -14.75%
Adjusted Per Share Value based on latest NOSH - 82,078
31/03/11 31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 190.97 197.39 191.88 250.32 195.91 217.35 139.22 5.64%
EPS 3.19 13.99 14.11 11.63 0.22 2.13 0.01 172.38%
DPS 0.00 9.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8484 0.7893 0.7231 0.7314 0.6747 0.7081 0.5776 6.91%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 31/03/11 31/03/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.86 1.06 0.56 0.41 0.93 1.01 1.15 -
P/RPS 0.45 0.00 0.26 0.05 0.15 0.15 0.22 13.24%
P/EPS 26.88 0.00 3.54 1.12 136.76 15.12 2,875.00 -55.60%
EY 3.72 0.00 28.21 89.17 0.73 6.61 0.03 131.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.18 0.69 0.18 0.44 0.45 0.54 11.49%
Price Multiplier on Announcement Date
31/03/11 31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 27/04/11 19/05/10 31/07/09 30/07/08 31/07/07 28/07/06 16/08/05 -
Price 0.86 1.03 0.61 1.15 0.94 1.05 1.16 -
P/RPS 0.45 0.00 0.28 0.15 0.15 0.15 0.23 12.37%
P/EPS 26.88 0.00 3.86 3.15 138.24 15.72 2,900.00 -55.67%
EY 3.72 0.00 25.90 31.79 0.72 6.36 0.03 131.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.14 0.75 0.50 0.44 0.47 0.54 11.49%

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