[FPI] YoY Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -99.75%
YoY- -99.84%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 161,531 126,424 140,257 89,838 94,106 68,495 74,957 13.63%
PBT 10,624 339 1,319 312 5,350 386 4,877 13.84%
Tax -1,272 5 -518 -305 -1,021 -283 -1,679 -4.51%
NP 9,352 344 801 7 4,329 103 3,198 19.56%
-
NP to SH 7,502 139 1,375 7 4,329 103 3,198 15.25%
-
Tax Rate 11.97% -1.47% 39.27% 97.76% 19.08% 73.32% 34.43% -
Total Cost 152,179 126,080 139,456 89,831 89,777 68,392 71,759 13.33%
-
Net Worth 188,781 174,158 182,784 149,100 182,014 169,553 177,939 0.98%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 188,781 174,158 182,784 149,100 182,014 169,553 177,939 0.98%
NOSH 82,078 81,764 82,335 70,000 81,988 79,230 81,999 0.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.79% 0.27% 0.57% 0.01% 4.60% 0.15% 4.27% -
ROE 3.97% 0.08% 0.75% 0.00% 2.38% 0.06% 1.80% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 196.80 154.62 170.35 128.34 114.78 86.45 91.41 13.61%
EPS 9.14 0.17 1.67 0.01 5.28 0.13 3.90 15.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.13 2.22 2.13 2.22 2.14 2.17 0.97%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 62.58 48.98 54.34 34.81 36.46 26.54 29.04 13.63%
EPS 2.91 0.05 0.53 0.00 1.68 0.04 1.24 15.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7314 0.6748 0.7082 0.5777 0.7052 0.6569 0.6894 0.98%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.41 0.93 1.01 1.15 1.19 1.37 1.50 -
P/RPS 0.21 0.60 0.59 0.90 1.04 1.58 1.64 -28.98%
P/EPS 4.49 547.06 60.48 11,500.00 22.54 1,053.85 38.46 -30.06%
EY 22.29 0.18 1.65 0.01 4.44 0.09 2.60 43.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.44 0.45 0.54 0.54 0.64 0.69 -20.04%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/07/08 31/07/07 28/07/06 16/08/05 20/08/04 21/08/03 29/08/02 -
Price 1.15 0.94 1.05 1.16 1.39 1.42 1.41 -
P/RPS 0.58 0.61 0.62 0.90 1.21 1.64 1.54 -15.00%
P/EPS 12.58 552.94 62.87 11,600.00 26.33 1,092.31 36.15 -16.11%
EY 7.95 0.18 1.59 0.01 3.80 0.09 2.77 19.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.47 0.54 0.63 0.66 0.65 -4.27%

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