[FPI] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 2912.23%
YoY- 83.08%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 679,064 514,840 696,954 584,704 667,612 456,962 370,482 11.11%
PBT 59,404 55,594 44,426 21,196 13,068 17,802 22,126 18.73%
Tax -9,132 -9,880 -4,350 -1,400 -2,370 -3,440 -3,668 17.18%
NP 50,272 45,714 40,076 19,796 10,698 14,362 18,458 19.03%
-
NP to SH 42,600 40,050 31,286 16,748 9,148 11,964 18,458 15.65%
-
Tax Rate 15.37% 17.77% 9.79% 6.61% 18.14% 19.32% 16.58% -
Total Cost 628,792 469,126 656,878 564,908 656,914 442,600 352,024 10.61%
-
Net Worth 203,318 197,005 197,077 183,078 185,587 180,526 186,874 1.47%
Dividend
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 13,906 - - - - - -
Div Payout % - 34.72% - - - - - -
Equity
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 203,318 197,005 197,077 183,078 185,587 180,526 186,874 1.47%
NOSH 242,045 231,770 82,115 82,098 82,118 82,057 81,962 20.71%
Ratio Analysis
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.40% 8.88% 5.75% 3.39% 1.60% 3.14% 4.98% -
ROE 20.95% 20.33% 15.87% 9.15% 4.93% 6.63% 9.88% -
Per Share
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 280.55 222.13 848.75 712.20 812.99 556.88 452.01 -7.95%
EPS 17.60 17.28 38.10 20.40 11.14 14.58 22.52 -4.19%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.85 2.40 2.23 2.26 2.20 2.28 -15.93%
Adjusted Per Share Value based on latest NOSH - 82,103
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 263.08 199.46 270.01 226.52 258.64 177.03 143.53 11.11%
EPS 16.50 15.52 12.12 6.49 3.54 4.64 7.15 15.65%
DPS 0.00 5.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7877 0.7632 0.7635 0.7093 0.719 0.6994 0.724 1.47%
Price Multiplier on Financial Quarter End Date
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/06/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.97 0.65 0.52 0.90 1.17 1.05 1.51 -
P/RPS 0.00 0.29 0.06 0.13 0.14 0.19 0.33 -
P/EPS 0.00 3.76 1.36 4.41 10.50 7.20 6.71 -
EY 0.00 26.58 73.27 22.67 9.52 13.89 14.91 -
DY 0.00 9.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.76 0.22 0.40 0.52 0.48 0.66 -
Price Multiplier on Announcement Date
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/07/10 18/11/09 18/11/08 21/11/07 22/11/06 25/11/05 26/11/04 -
Price 0.92 0.67 1.18 0.93 1.00 0.90 1.33 -
P/RPS 0.00 0.30 0.14 0.13 0.12 0.16 0.29 -
P/EPS 0.00 3.88 3.10 4.56 8.98 6.17 5.91 -
EY 0.00 25.79 32.29 21.94 11.14 16.20 16.93 -
DY 0.00 8.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.79 0.49 0.42 0.44 0.41 0.58 -

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