[FPI] YoY Quarter Result on 30-Sep-2007 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 5824.46%
YoY- 157.42%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 169,766 133,601 186,947 165,927 193,549 138,643 91,135 11.42%
PBT 14,851 15,050 11,590 10,259 5,215 8,589 5,713 18.07%
Tax -2,283 -2,478 -905 -705 -667 -1,634 -813 19.66%
NP 12,568 12,572 10,685 9,554 4,548 6,955 4,900 17.79%
-
NP to SH 10,650 10,921 8,139 8,235 3,199 5,975 4,900 14.45%
-
Tax Rate 15.37% 16.47% 7.81% 6.87% 12.79% 19.02% 14.23% -
Total Cost 157,198 121,029 176,262 156,373 189,001 131,688 86,235 11.00%
-
Net Worth 203,318 195,428 197,109 183,091 185,377 180,563 186,822 1.48%
Dividend
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 6,897 - - - - - -
Div Payout % - 63.16% - - - - - -
Equity
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 203,318 195,428 197,109 183,091 185,377 180,563 186,822 1.48%
NOSH 242,045 229,915 82,129 82,103 82,025 82,074 81,939 20.72%
Ratio Analysis
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.40% 9.41% 5.72% 5.76% 2.35% 5.02% 5.38% -
ROE 5.24% 5.59% 4.13% 4.50% 1.73% 3.31% 2.62% -
Per Share
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 70.14 58.11 227.63 202.09 235.96 168.92 111.22 -7.70%
EPS 4.40 4.75 9.91 10.03 3.90 7.28 5.98 -5.19%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.85 2.40 2.23 2.26 2.20 2.28 -15.93%
Adjusted Per Share Value based on latest NOSH - 82,103
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 65.77 51.76 72.43 64.28 74.98 53.71 35.31 11.42%
EPS 4.13 4.23 3.15 3.19 1.24 2.31 1.90 14.45%
DPS 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7877 0.7571 0.7636 0.7093 0.7182 0.6995 0.7238 1.48%
Price Multiplier on Financial Quarter End Date
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/06/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.97 0.65 0.52 0.90 1.17 1.05 1.51 -
P/RPS 0.00 1.12 0.23 0.45 0.50 0.62 1.36 -
P/EPS 0.00 13.68 5.25 8.97 30.00 14.42 25.25 -
EY 0.00 7.31 19.06 11.14 3.33 6.93 3.96 -
DY 0.00 4.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.76 0.22 0.40 0.52 0.48 0.66 -
Price Multiplier on Announcement Date
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/07/10 18/11/09 18/11/08 21/11/07 22/11/06 25/11/05 26/11/04 -
Price 0.92 0.67 1.18 0.93 1.00 0.90 1.33 -
P/RPS 0.00 1.15 0.52 0.46 0.42 0.53 1.20 -
P/EPS 0.00 14.11 11.91 9.27 25.64 12.36 22.24 -
EY 0.00 7.09 8.40 10.78 3.90 8.09 4.50 -
DY 0.00 4.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.79 0.49 0.42 0.44 0.41 0.58 -

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