[FPI] YoY Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 4.26%
YoY- 86.8%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 516,746 679,064 514,840 696,954 584,704 667,612 456,962 2.16%
PBT 5,912 59,404 55,594 44,426 21,196 13,068 17,802 -17.44%
Tax -3,122 -9,132 -9,880 -4,350 -1,400 -2,370 -3,440 -1.67%
NP 2,790 50,272 45,714 40,076 19,796 10,698 14,362 -24.79%
-
NP to SH 6,260 42,600 40,050 31,286 16,748 9,148 11,964 -10.65%
-
Tax Rate 52.81% 15.37% 17.77% 9.79% 6.61% 18.14% 19.32% -
Total Cost 513,956 628,792 469,126 656,878 564,908 656,914 442,600 2.63%
-
Net Worth 204,653 203,318 197,005 197,077 183,078 185,587 180,526 2.20%
Dividend
30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 13,906 - - - - -
Div Payout % - - 34.72% - - - - -
Equity
30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 204,653 203,318 197,005 197,077 183,078 185,587 180,526 2.20%
NOSH 240,769 242,045 231,770 82,115 82,098 82,118 82,057 20.58%
Ratio Analysis
30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 0.54% 7.40% 8.88% 5.75% 3.39% 1.60% 3.14% -
ROE 3.06% 20.95% 20.33% 15.87% 9.15% 4.93% 6.63% -
Per Share
30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 214.62 280.55 222.13 848.75 712.20 812.99 556.88 -15.27%
EPS 2.60 17.60 17.28 38.10 20.40 11.14 14.58 -25.90%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.85 2.40 2.23 2.26 2.20 -15.24%
Adjusted Per Share Value based on latest NOSH - 82,129
30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 200.20 263.08 199.46 270.01 226.52 258.64 177.03 2.16%
EPS 2.43 16.50 15.52 12.12 6.49 3.54 4.64 -10.63%
DPS 0.00 0.00 5.39 0.00 0.00 0.00 0.00 -
NAPS 0.7929 0.7877 0.7632 0.7635 0.7093 0.719 0.6994 2.20%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/06/11 30/06/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.77 0.97 0.65 0.52 0.90 1.17 1.05 -
P/RPS 0.36 0.00 0.29 0.06 0.13 0.14 0.19 11.75%
P/EPS 29.62 0.00 3.76 1.36 4.41 10.50 7.20 27.88%
EY 3.38 0.00 26.58 73.27 22.67 9.52 13.89 -21.78%
DY 0.00 0.00 9.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.00 0.76 0.22 0.40 0.52 0.48 11.76%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/08/11 30/07/10 18/11/09 18/11/08 21/11/07 22/11/06 25/11/05 -
Price 0.71 0.92 0.67 1.18 0.93 1.00 0.90 -
P/RPS 0.33 0.00 0.30 0.14 0.13 0.12 0.16 13.41%
P/EPS 27.31 0.00 3.88 3.10 4.56 8.98 6.17 29.52%
EY 3.66 0.00 25.79 32.29 21.94 11.14 16.20 -22.79%
DY 0.00 0.00 8.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.00 0.79 0.49 0.42 0.44 0.41 13.28%

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