[FPI] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 66.33%
YoY- -23.54%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Revenue 514,840 696,954 584,704 667,612 456,962 370,482 336,258 6.26%
PBT 55,594 44,426 21,196 13,068 17,802 22,126 17,910 17.54%
Tax -9,880 -4,350 -1,400 -2,370 -3,440 -3,668 -6,238 6.78%
NP 45,714 40,076 19,796 10,698 14,362 18,458 11,672 21.51%
-
NP to SH 40,050 31,286 16,748 9,148 11,964 18,458 11,672 19.24%
-
Tax Rate 17.77% 9.79% 6.61% 18.14% 19.32% 16.58% 34.83% -
Total Cost 469,126 656,878 564,908 656,914 442,600 352,024 324,586 5.39%
-
Net Worth 197,005 197,077 183,078 185,587 180,526 186,874 181,145 1.20%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Div 13,906 - - - - - - -
Div Payout % 34.72% - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Net Worth 197,005 197,077 183,078 185,587 180,526 186,874 181,145 1.20%
NOSH 231,770 82,115 82,098 82,118 82,057 81,962 81,966 15.99%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
NP Margin 8.88% 5.75% 3.39% 1.60% 3.14% 4.98% 3.47% -
ROE 20.33% 15.87% 9.15% 4.93% 6.63% 9.88% 6.44% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
RPS 222.13 848.75 712.20 812.99 556.88 452.01 410.24 -8.38%
EPS 17.28 38.10 20.40 11.14 14.58 22.52 14.24 2.80%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 2.40 2.23 2.26 2.20 2.28 2.21 -12.75%
Adjusted Per Share Value based on latest NOSH - 82,025
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
RPS 199.46 270.01 226.52 258.64 177.03 143.53 130.27 6.26%
EPS 15.52 12.12 6.49 3.54 4.64 7.15 4.52 19.25%
DPS 5.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7632 0.7635 0.7093 0.719 0.6994 0.724 0.7018 1.20%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 -
Price 0.65 0.52 0.90 1.17 1.05 1.51 1.41 -
P/RPS 0.29 0.06 0.13 0.14 0.19 0.33 0.34 -2.24%
P/EPS 3.76 1.36 4.41 10.50 7.20 6.71 9.90 -12.90%
EY 26.58 73.27 22.67 9.52 13.89 14.91 10.10 14.81%
DY 9.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.22 0.40 0.52 0.48 0.66 0.64 2.48%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Date 18/11/09 18/11/08 21/11/07 22/11/06 25/11/05 26/11/04 28/11/02 -
Price 0.67 1.18 0.93 1.00 0.90 1.33 1.68 -
P/RPS 0.30 0.14 0.13 0.12 0.16 0.29 0.41 -4.36%
P/EPS 3.88 3.10 4.56 8.98 6.17 5.91 11.80 -14.68%
EY 25.79 32.29 21.94 11.14 16.20 16.93 8.48 17.20%
DY 8.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.49 0.42 0.44 0.41 0.58 0.76 0.55%

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