[FPI] YoY Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -99.62%
YoY- -99.58%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 515,878 544,129 544,567 571,654 457,497 337,365 312,760 7.68%
PBT 36,869 19,111 14,432 520 6,151 3,199 8,284 24.73%
Tax -6,283 -914 -725 32 -689 -393 -1,161 28.39%
NP 30,586 18,197 13,707 552 5,462 2,806 7,123 24.07%
-
NP to SH 26,281 13,125 11,274 21 5,005 2,806 7,123 21.31%
-
Tax Rate 17.04% 4.78% 5.02% -6.15% 11.20% 12.29% 14.01% -
Total Cost 485,292 525,932 530,860 571,102 452,035 334,559 305,637 7.08%
-
Net Worth 221,055 155,016 90,328 149,100 178,084 174,759 177,929 3.26%
Dividend
31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 14,737 10,272 4,105 2,100 6,154 4,102 8,199 9.06%
Div Payout % 56.07% 78.26% 36.42% 10,000.00% 122.98% 146.20% 115.11% -
Equity
31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 221,055 155,016 90,328 149,100 178,084 174,759 177,929 3.26%
NOSH 245,616 186,766 82,117 70,000 82,066 82,046 81,995 17.63%
Ratio Analysis
31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.93% 3.34% 2.52% 0.10% 1.19% 0.83% 2.28% -
ROE 11.89% 8.47% 12.48% 0.01% 2.81% 1.61% 4.00% -
Per Share
31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 210.03 291.34 663.16 816.65 557.47 411.19 381.44 -8.45%
EPS 10.70 7.03 6.87 0.03 6.10 3.42 8.69 3.12%
DPS 6.00 5.50 5.00 3.00 7.50 5.00 10.00 -7.28%
NAPS 0.90 0.83 1.10 2.13 2.17 2.13 2.17 -12.21%
Adjusted Per Share Value based on latest NOSH - 82,051
31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 199.86 210.80 210.97 221.47 177.24 130.70 121.17 7.68%
EPS 10.18 5.08 4.37 0.01 1.94 1.09 2.76 21.31%
DPS 5.71 3.98 1.59 0.81 2.38 1.59 3.18 9.05%
NAPS 0.8564 0.6006 0.3499 0.5776 0.6899 0.677 0.6893 3.26%
Price Multiplier on Financial Quarter End Date
31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/12/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.88 0.50 0.96 0.98 1.00 1.28 1.18 -
P/RPS 0.00 0.17 0.14 0.12 0.18 0.31 0.31 -
P/EPS 0.00 7.11 6.99 3,266.67 16.40 37.43 13.58 -
EY 0.00 14.05 14.30 0.03 6.10 2.67 7.36 -
DY 6.82 11.00 5.21 3.06 7.50 3.91 8.47 -3.15%
P/NAPS 0.98 0.60 0.87 0.46 0.46 0.60 0.54 9.22%
Price Multiplier on Announcement Date
31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 03/03/11 20/05/09 20/05/08 29/05/07 25/05/06 31/05/05 19/05/04 -
Price 0.92 0.56 1.00 1.00 1.04 1.18 1.10 -
P/RPS 0.00 0.19 0.15 0.12 0.19 0.29 0.29 -
P/EPS 0.00 7.97 7.28 3,333.33 17.05 34.50 12.66 -
EY 0.00 12.55 13.73 0.03 5.86 2.90 7.90 -
DY 6.52 9.82 5.00 3.00 7.21 4.24 9.09 -4.79%
P/NAPS 1.02 0.67 0.91 0.47 0.48 0.55 0.51 10.80%

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