[FPI] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 883.5%
YoY- -70.39%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 CAGR
Revenue 667,612 456,962 370,482 309,588 352,222 495,362 344,234 -0.70%
PBT 13,068 17,802 22,126 6,142 18,118 21,050 18,370 0.36%
Tax -2,370 -3,440 -3,668 -2,090 -4,432 -4,232 -2,088 -0.13%
NP 10,698 14,362 18,458 4,052 13,686 16,818 16,282 0.45%
-
NP to SH 9,148 11,964 18,458 4,052 13,686 16,818 16,282 0.62%
-
Tax Rate 18.14% 19.32% 16.58% 34.03% 24.46% 20.10% 11.37% -
Total Cost 656,914 442,600 352,024 305,536 338,536 478,544 327,952 -0.74%
-
Net Worth 185,587 180,526 186,874 177,992 179,475 172,114 99,081 -0.67%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 185,587 180,526 186,874 177,992 179,475 172,114 99,081 -0.67%
NOSH 82,118 82,057 81,962 82,024 81,952 81,959 19,856 -1.51%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.60% 3.14% 4.98% 1.31% 3.89% 3.40% 4.73% -
ROE 4.93% 6.63% 9.88% 2.28% 7.63% 9.77% 16.43% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 CAGR
RPS 812.99 556.88 452.01 377.43 429.79 604.40 1,733.64 0.81%
EPS 11.14 14.58 22.52 4.94 16.70 20.52 82.00 2.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.20 2.28 2.17 2.19 2.10 4.99 0.85%
Adjusted Per Share Value based on latest NOSH - 81,829
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 CAGR
RPS 258.66 177.04 143.54 119.95 136.46 191.92 133.37 -0.70%
EPS 3.54 4.64 7.15 1.57 5.30 6.52 6.31 0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.719 0.6994 0.724 0.6896 0.6954 0.6668 0.3839 -0.67%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 1.17 1.05 1.51 1.40 0.00 0.00 0.00 -
P/RPS 0.14 0.19 0.33 0.37 0.00 0.00 0.00 -100.00%
P/EPS 10.50 7.20 6.71 28.34 0.00 0.00 0.00 -100.00%
EY 9.52 13.89 14.91 3.53 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.66 0.65 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 CAGR
Date 22/11/06 25/11/05 26/11/04 20/11/03 28/11/01 29/11/00 18/11/99 -
Price 1.00 0.90 1.33 1.32 0.00 0.00 0.00 -
P/RPS 0.12 0.16 0.29 0.35 0.00 0.00 0.00 -100.00%
P/EPS 8.98 6.17 5.91 26.72 0.00 0.00 0.00 -100.00%
EY 11.14 16.20 16.93 3.74 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.58 0.61 0.00 0.00 0.00 -100.00%

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