[FPI] YoY Quarter Result on 30-Jun-2007 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 102.56%
YoY- -89.89%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 111,826 123,819 161,531 126,424 140,257 89,838 94,106 3.04%
PBT 5,939 12,745 10,624 339 1,319 312 5,350 1.83%
Tax -526 -2,462 -1,272 5 -518 -305 -1,021 -10.88%
NP 5,413 10,283 9,352 344 801 7 4,329 3.96%
-
NP to SH 4,393 9,102 7,502 139 1,375 7 4,329 0.25%
-
Tax Rate 8.86% 19.32% 11.97% -1.47% 39.27% 97.76% 19.08% -
Total Cost 106,413 113,536 152,179 126,080 139,456 89,831 89,777 2.99%
-
Net Worth 207,712 186,648 188,781 174,158 182,784 149,100 182,014 2.32%
Dividend
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 16,712 - - - - - - -
Div Payout % 380.43% - - - - - - -
Equity
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 207,712 186,648 188,781 174,158 182,784 149,100 182,014 2.32%
NOSH 238,749 230,430 82,078 81,764 82,335 70,000 81,988 20.41%
Ratio Analysis
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 4.84% 8.30% 5.79% 0.27% 0.57% 0.01% 4.60% -
ROE 2.11% 4.88% 3.97% 0.08% 0.75% 0.00% 2.38% -
Per Share
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 46.84 53.73 196.80 154.62 170.35 128.34 114.78 -14.42%
EPS 1.84 3.95 9.14 0.17 1.67 0.01 5.28 -16.74%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.81 2.30 2.13 2.22 2.13 2.22 -15.02%
Adjusted Per Share Value based on latest NOSH - 81,764
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 43.32 47.97 62.58 48.98 54.34 34.80 36.46 3.04%
EPS 1.70 3.53 2.91 0.05 0.53 0.00 1.68 0.20%
DPS 6.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8047 0.7231 0.7314 0.6747 0.7081 0.5776 0.7052 2.32%
Price Multiplier on Financial Quarter End Date
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 31/03/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.06 0.56 0.41 0.93 1.01 1.15 1.19 -
P/RPS 0.00 1.04 0.21 0.60 0.59 0.90 1.04 -
P/EPS 0.00 14.18 4.49 547.06 60.48 11,500.00 22.54 -
EY 0.00 7.05 22.29 0.18 1.65 0.01 4.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.69 0.18 0.44 0.45 0.54 0.54 14.55%
Price Multiplier on Announcement Date
31/03/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/05/10 31/07/09 30/07/08 31/07/07 28/07/06 16/08/05 20/08/04 -
Price 1.03 0.61 1.15 0.94 1.05 1.16 1.39 -
P/RPS 0.00 1.14 0.58 0.61 0.62 0.90 1.21 -
P/EPS 0.00 15.44 12.58 552.94 62.87 11,600.00 26.33 -
EY 0.00 6.48 7.95 0.18 1.59 0.01 3.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.75 0.50 0.44 0.47 0.54 0.63 10.85%

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