[FPI] YoY Quarter Result on 30-Sep-2003 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 1766.99%
YoY- -52.02%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 CAGR
Revenue 193,549 138,643 91,135 86,299 93,030 139,444 84,978 -0.88%
PBT 5,215 8,589 5,713 2,685 5,771 5,537 4,520 -0.15%
Tax -667 -1,634 -813 -762 -1,763 -949 -377 -0.61%
NP 4,548 6,955 4,900 1,923 4,008 4,588 4,143 -0.10%
-
NP to SH 3,199 5,975 4,900 1,923 4,008 4,588 4,143 0.27%
-
Tax Rate 12.79% 19.02% 14.23% 28.38% 30.55% 17.14% 8.34% -
Total Cost 189,001 131,688 86,235 84,376 89,022 134,856 80,835 -0.90%
-
Net Worth 185,377 180,563 186,822 177,570 179,499 172,049 98,445 -0.67%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 185,377 180,563 186,822 177,570 179,499 172,049 98,445 -0.67%
NOSH 82,025 82,074 81,939 81,829 81,963 81,928 19,728 -1.51%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.35% 5.02% 5.38% 2.23% 4.31% 3.29% 4.88% -
ROE 1.73% 3.31% 2.62% 1.08% 2.23% 2.67% 4.21% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 CAGR
RPS 235.96 168.92 111.22 105.46 113.50 170.20 430.74 0.64%
EPS 3.90 7.28 5.98 2.35 4.89 5.60 21.00 1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.20 2.28 2.17 2.19 2.10 4.99 0.85%
Adjusted Per Share Value based on latest NOSH - 81,829
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 CAGR
RPS 74.98 53.71 35.31 33.43 36.04 54.02 32.92 -0.88%
EPS 1.24 2.31 1.90 0.74 1.55 1.78 1.61 0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7182 0.6995 0.7238 0.6879 0.6954 0.6665 0.3814 -0.67%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 1.17 1.05 1.51 1.40 0.00 0.00 0.00 -
P/RPS 0.50 0.62 1.36 1.33 0.00 0.00 0.00 -100.00%
P/EPS 30.00 14.42 25.25 59.57 0.00 0.00 0.00 -100.00%
EY 3.33 6.93 3.96 1.68 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.66 0.65 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 CAGR
Date 22/11/06 25/11/05 26/11/04 20/11/03 28/11/01 29/11/00 18/11/99 -
Price 1.00 0.90 1.33 1.32 0.00 0.00 0.00 -
P/RPS 0.42 0.53 1.20 1.25 0.00 0.00 0.00 -100.00%
P/EPS 25.64 12.36 22.24 56.17 0.00 0.00 0.00 -100.00%
EY 3.90 8.09 4.50 1.78 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.58 0.61 0.00 0.00 0.00 -100.00%

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