[FPI] YoY Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -53.2%
YoY- 78.37%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 544,129 544,567 571,654 457,497 337,365 312,760 289,533 11.07%
PBT 19,111 14,432 520 6,151 3,199 8,284 3,957 29.98%
Tax -914 -725 32 -689 -393 -1,161 -243 24.68%
NP 18,197 13,707 552 5,462 2,806 7,123 3,714 30.29%
-
NP to SH 13,125 11,274 21 5,005 2,806 7,123 3,714 23.39%
-
Tax Rate 4.78% 5.02% -6.15% 11.20% 12.29% 14.01% 6.14% -
Total Cost 525,932 530,860 571,102 452,035 334,559 305,637 285,819 10.68%
-
Net Worth 155,016 90,328 149,100 178,084 174,759 177,929 174,459 -1.94%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 10,272 4,105 2,100 6,154 4,102 8,199 4,095 16.54%
Div Payout % 78.26% 36.42% 10,000.00% 122.98% 146.20% 115.11% 110.27% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 155,016 90,328 149,100 178,084 174,759 177,929 174,459 -1.94%
NOSH 186,766 82,117 70,000 82,066 82,046 81,995 81,905 14.71%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.34% 2.52% 0.10% 1.19% 0.83% 2.28% 1.28% -
ROE 8.47% 12.48% 0.01% 2.81% 1.61% 4.00% 2.13% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 291.34 663.16 816.65 557.47 411.19 381.44 353.50 -3.16%
EPS 7.03 6.87 0.03 6.10 3.42 8.69 4.53 7.59%
DPS 5.50 5.00 3.00 7.50 5.00 10.00 5.00 1.59%
NAPS 0.83 1.10 2.13 2.17 2.13 2.17 2.13 -14.52%
Adjusted Per Share Value based on latest NOSH - 82,175
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 210.80 210.97 221.47 177.24 130.70 121.17 112.17 11.07%
EPS 5.08 4.37 0.01 1.94 1.09 2.76 1.44 23.35%
DPS 3.98 1.59 0.81 2.38 1.59 3.18 1.59 16.50%
NAPS 0.6006 0.3499 0.5776 0.6899 0.677 0.6893 0.6759 -1.94%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.50 0.96 0.98 1.00 1.28 1.18 1.47 -
P/RPS 0.17 0.14 0.12 0.18 0.31 0.31 0.42 -13.98%
P/EPS 7.11 6.99 3,266.67 16.40 37.43 13.58 32.42 -22.32%
EY 14.05 14.30 0.03 6.10 2.67 7.36 3.08 28.75%
DY 11.00 5.21 3.06 7.50 3.91 8.47 3.40 21.59%
P/NAPS 0.60 0.87 0.46 0.46 0.60 0.54 0.69 -2.30%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 20/05/09 20/05/08 29/05/07 25/05/06 31/05/05 19/05/04 29/05/03 -
Price 0.56 1.00 1.00 1.04 1.18 1.10 1.35 -
P/RPS 0.19 0.15 0.12 0.19 0.29 0.29 0.38 -10.90%
P/EPS 7.97 7.28 3,333.33 17.05 34.50 12.66 29.77 -19.70%
EY 12.55 13.73 0.03 5.86 2.90 7.90 3.36 24.53%
DY 9.82 5.00 3.00 7.21 4.24 9.09 3.70 17.64%
P/NAPS 0.67 0.91 0.47 0.48 0.55 0.51 0.63 1.03%

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