[FPI] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 232.65%
YoY- -23.54%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Revenue 257,420 348,477 292,352 333,806 228,481 185,241 168,129 6.26%
PBT 27,797 22,213 10,598 6,534 8,901 11,063 8,955 17.54%
Tax -4,940 -2,175 -700 -1,185 -1,720 -1,834 -3,119 6.78%
NP 22,857 20,038 9,898 5,349 7,181 9,229 5,836 21.51%
-
NP to SH 20,025 15,643 8,374 4,574 5,982 9,229 5,836 19.24%
-
Tax Rate 17.77% 9.79% 6.61% 18.14% 19.32% 16.58% 34.83% -
Total Cost 234,563 328,439 282,454 328,457 221,300 176,012 162,293 5.39%
-
Net Worth 197,005 197,077 183,078 185,587 180,526 186,874 181,145 1.20%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Div 6,953 - - - - - - -
Div Payout % 34.72% - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Net Worth 197,005 197,077 183,078 185,587 180,526 186,874 181,145 1.20%
NOSH 231,770 82,115 82,098 82,118 82,057 81,962 81,966 15.99%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
NP Margin 8.88% 5.75% 3.39% 1.60% 3.14% 4.98% 3.47% -
ROE 10.16% 7.94% 4.57% 2.46% 3.31% 4.94% 3.22% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
RPS 111.07 424.37 356.10 406.49 278.44 226.01 205.12 -8.38%
EPS 8.64 19.05 10.20 5.57 7.29 11.26 7.12 2.80%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 2.40 2.23 2.26 2.20 2.28 2.21 -12.75%
Adjusted Per Share Value based on latest NOSH - 82,025
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
RPS 99.73 135.01 113.26 129.32 88.52 71.77 65.14 6.26%
EPS 7.76 6.06 3.24 1.77 2.32 3.58 2.26 19.25%
DPS 2.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7632 0.7635 0.7093 0.719 0.6994 0.724 0.7018 1.20%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 -
Price 0.65 0.52 0.90 1.17 1.05 1.51 1.41 -
P/RPS 0.59 0.12 0.25 0.29 0.38 0.67 0.69 -2.21%
P/EPS 7.52 2.73 8.82 21.01 14.40 13.41 19.80 -12.90%
EY 13.29 36.63 11.33 4.76 6.94 7.46 5.05 14.81%
DY 4.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.22 0.40 0.52 0.48 0.66 0.64 2.48%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Date 18/11/09 18/11/08 21/11/07 22/11/06 25/11/05 26/11/04 28/11/02 -
Price 0.67 1.18 0.93 1.00 0.90 1.33 1.68 -
P/RPS 0.60 0.28 0.26 0.25 0.32 0.59 0.82 -4.36%
P/EPS 7.75 6.19 9.12 17.95 12.35 11.81 23.60 -14.69%
EY 12.90 16.14 10.97 5.57 8.10 8.47 4.24 17.21%
DY 4.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.49 0.42 0.44 0.41 0.58 0.76 0.55%

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