[FPI] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 10.72%
YoY- 91.79%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 571,654 457,497 337,365 312,760 289,533 311,182 439,456 4.47%
PBT 520 6,151 3,199 8,284 3,957 9,186 18,097 -44.64%
Tax 32 -689 -393 -1,161 -243 -3,763 -2,850 -
NP 552 5,462 2,806 7,123 3,714 5,423 15,247 -42.46%
-
NP to SH 21 5,005 2,806 7,123 3,714 5,423 15,247 -66.62%
-
Tax Rate -6.15% 11.20% 12.29% 14.01% 6.14% 40.96% 15.75% -
Total Cost 571,102 452,035 334,559 305,637 285,819 305,759 424,209 5.07%
-
Net Worth 149,100 178,084 174,759 177,929 174,459 174,486 176,151 -2.73%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 2,100 6,154 4,102 8,199 4,095 4,095 4,096 -10.53%
Div Payout % 10,000.00% 122.98% 146.20% 115.11% 110.27% 75.53% 26.87% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 149,100 178,084 174,759 177,929 174,459 174,486 176,151 -2.73%
NOSH 70,000 82,066 82,046 81,995 81,905 81,918 81,931 -2.58%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.10% 1.19% 0.83% 2.28% 1.28% 1.74% 3.47% -
ROE 0.01% 2.81% 1.61% 4.00% 2.13% 3.11% 8.66% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 816.65 557.47 411.19 381.44 353.50 379.87 536.37 7.25%
EPS 0.03 6.10 3.42 8.69 4.53 6.62 18.60 -65.73%
DPS 3.00 7.50 5.00 10.00 5.00 5.00 5.00 -8.15%
NAPS 2.13 2.17 2.13 2.17 2.13 2.13 2.15 -0.15%
Adjusted Per Share Value based on latest NOSH - 81,803
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 221.47 177.24 130.70 121.17 112.17 120.56 170.25 4.47%
EPS 0.01 1.94 1.09 2.76 1.44 2.10 5.91 -65.46%
DPS 0.81 2.38 1.59 3.18 1.59 1.59 1.59 -10.62%
NAPS 0.5776 0.6899 0.677 0.6893 0.6759 0.676 0.6824 -2.73%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 0.98 1.00 1.28 1.18 1.47 1.77 0.00 -
P/RPS 0.12 0.18 0.31 0.31 0.42 0.47 0.00 -
P/EPS 3,266.67 16.40 37.43 13.58 32.42 26.74 0.00 -
EY 0.03 6.10 2.67 7.36 3.08 3.74 0.00 -
DY 3.06 7.50 3.91 8.47 3.40 2.82 0.00 -
P/NAPS 0.46 0.46 0.60 0.54 0.69 0.83 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 25/05/06 31/05/05 19/05/04 29/05/03 30/05/02 24/05/01 -
Price 1.00 1.04 1.18 1.10 1.35 1.59 0.00 -
P/RPS 0.12 0.19 0.29 0.29 0.38 0.42 0.00 -
P/EPS 3,333.33 17.05 34.50 12.66 29.77 24.02 0.00 -
EY 0.03 5.86 2.90 7.90 3.36 4.16 0.00 -
DY 3.00 7.21 4.24 9.09 3.70 3.14 0.00 -
P/NAPS 0.47 0.48 0.55 0.51 0.63 0.75 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