[FPI] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 6.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Revenue 584,704 667,612 456,962 370,482 336,258 309,588 352,222 8.81%
PBT 21,196 13,068 17,802 22,126 17,910 6,142 18,118 2.64%
Tax -1,400 -2,370 -3,440 -3,668 -6,238 -2,090 -4,432 -17.46%
NP 19,796 10,698 14,362 18,458 11,672 4,052 13,686 6.34%
-
NP to SH 16,748 9,148 11,964 18,458 11,672 4,052 13,686 3.42%
-
Tax Rate 6.61% 18.14% 19.32% 16.58% 34.83% 34.03% 24.46% -
Total Cost 564,908 656,914 442,600 352,024 324,586 305,536 338,536 8.90%
-
Net Worth 183,078 185,587 180,526 186,874 181,145 177,992 179,475 0.33%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Net Worth 183,078 185,587 180,526 186,874 181,145 177,992 179,475 0.33%
NOSH 82,098 82,118 82,057 81,962 81,966 82,024 81,952 0.02%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
NP Margin 3.39% 1.60% 3.14% 4.98% 3.47% 1.31% 3.89% -
ROE 9.15% 4.93% 6.63% 9.88% 6.44% 2.28% 7.63% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
RPS 712.20 812.99 556.88 452.01 410.24 377.43 429.79 8.77%
EPS 20.40 11.14 14.58 22.52 14.24 4.94 16.70 3.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.26 2.20 2.28 2.21 2.17 2.19 0.30%
Adjusted Per Share Value based on latest NOSH - 81,939
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
RPS 226.54 258.66 177.04 143.54 130.28 119.95 136.46 8.81%
EPS 6.49 3.54 4.64 7.15 4.52 1.57 5.30 3.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7093 0.719 0.6994 0.724 0.7018 0.6896 0.6954 0.33%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 30/09/03 - -
Price 0.90 1.17 1.05 1.51 1.41 1.40 0.00 -
P/RPS 0.13 0.14 0.19 0.33 0.34 0.37 0.00 -
P/EPS 4.41 10.50 7.20 6.71 9.90 28.34 0.00 -
EY 22.67 9.52 13.89 14.91 10.10 3.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.48 0.66 0.64 0.65 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Date 21/11/07 22/11/06 25/11/05 26/11/04 28/11/02 20/11/03 28/11/01 -
Price 0.93 1.00 0.90 1.33 1.68 1.32 0.00 -
P/RPS 0.13 0.12 0.16 0.29 0.41 0.35 0.00 -
P/EPS 4.56 8.98 6.17 5.91 11.80 26.72 0.00 -
EY 21.94 11.14 16.20 16.93 8.48 3.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.41 0.58 0.76 0.61 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