[FPI] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -35.07%
YoY- -31.51%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 457,497 337,365 312,760 289,533 311,182 439,456 346,834 4.72%
PBT 6,151 3,199 8,284 3,957 9,186 18,097 19,521 -17.50%
Tax -689 -393 -1,161 -243 -3,763 -2,850 -3,619 -24.14%
NP 5,462 2,806 7,123 3,714 5,423 15,247 15,902 -16.30%
-
NP to SH 5,005 2,806 7,123 3,714 5,423 15,247 15,902 -17.51%
-
Tax Rate 11.20% 12.29% 14.01% 6.14% 40.96% 15.75% 18.54% -
Total Cost 452,035 334,559 305,637 285,819 305,759 424,209 330,932 5.33%
-
Net Worth 178,084 174,759 177,929 174,459 174,486 176,151 152,339 2.63%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 6,154 4,102 8,199 4,095 4,095 4,096 - -
Div Payout % 122.98% 146.20% 115.11% 110.27% 75.53% 26.87% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 178,084 174,759 177,929 174,459 174,486 176,151 152,339 2.63%
NOSH 82,066 82,046 81,995 81,905 81,918 81,931 76,169 1.25%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.19% 0.83% 2.28% 1.28% 1.74% 3.47% 4.58% -
ROE 2.81% 1.61% 4.00% 2.13% 3.11% 8.66% 10.44% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 557.47 411.19 381.44 353.50 379.87 536.37 455.34 3.42%
EPS 6.10 3.42 8.69 4.53 6.62 18.60 20.88 -18.53%
DPS 7.50 5.00 10.00 5.00 5.00 5.00 0.00 -
NAPS 2.17 2.13 2.17 2.13 2.13 2.15 2.00 1.36%
Adjusted Per Share Value based on latest NOSH - 81,578
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 177.25 130.71 121.18 112.18 120.56 170.26 134.38 4.72%
EPS 1.94 1.09 2.76 1.44 2.10 5.91 6.16 -17.50%
DPS 2.38 1.59 3.18 1.59 1.59 1.59 0.00 -
NAPS 0.69 0.6771 0.6894 0.6759 0.676 0.6825 0.5902 2.63%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - - -
Price 1.00 1.28 1.18 1.47 1.77 0.00 0.00 -
P/RPS 0.18 0.31 0.31 0.42 0.47 0.00 0.00 -
P/EPS 16.40 37.43 13.58 32.42 26.74 0.00 0.00 -
EY 6.10 2.67 7.36 3.08 3.74 0.00 0.00 -
DY 7.50 3.91 8.47 3.40 2.82 0.00 0.00 -
P/NAPS 0.46 0.60 0.54 0.69 0.83 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 31/05/05 19/05/04 29/05/03 30/05/02 24/05/01 24/05/00 -
Price 1.04 1.18 1.10 1.35 1.59 0.00 0.00 -
P/RPS 0.19 0.29 0.29 0.38 0.42 0.00 0.00 -
P/EPS 17.05 34.50 12.66 29.77 24.02 0.00 0.00 -
EY 5.86 2.90 7.90 3.36 4.16 0.00 0.00 -
DY 7.21 4.24 9.09 3.70 3.14 0.00 0.00 -
P/NAPS 0.48 0.55 0.51 0.63 0.75 0.00 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