[FPI] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -72.34%
YoY- -56.6%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 140,255 122,880 144,198 141,022 127,429 77,365 89,439 7.77%
PBT 16,068 901 5,001 690 2,607 -967 3,582 28.39%
Tax -2,306 159 -765 245 -947 298 -783 19.70%
NP 13,762 1,060 4,236 935 1,660 -669 2,799 30.36%
-
NP to SH 11,694 220 3,368 885 2,039 -669 2,799 26.88%
-
Tax Rate 14.35% -17.65% 15.30% -35.51% 36.33% - 21.86% -
Total Cost 126,493 121,820 139,962 140,087 125,769 78,034 86,640 6.50%
-
Net Worth 201,460 153,999 184,007 179,458 194,033 179,225 176,778 2.20%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 2,464 - - - - -
Div Payout % - - 73.17% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 201,460 153,999 184,007 179,458 194,033 179,225 176,778 2.20%
NOSH 231,564 183,333 82,146 81,944 82,217 82,592 81,842 18.90%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.81% 0.86% 2.94% 0.66% 1.30% -0.86% 3.13% -
ROE 5.80% 0.14% 1.83% 0.49% 1.05% -0.37% 1.58% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 60.57 67.03 175.54 172.09 154.99 93.67 109.28 -9.35%
EPS 5.05 0.12 4.10 1.08 2.48 -0.81 3.42 6.70%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 2.24 2.19 2.36 2.17 2.16 -14.05%
Adjusted Per Share Value based on latest NOSH - 81,944
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 54.34 47.61 55.86 54.63 49.37 29.97 34.65 7.78%
EPS 4.53 0.09 1.30 0.34 0.79 -0.26 1.08 26.96%
DPS 0.00 0.00 0.95 0.00 0.00 0.00 0.00 -
NAPS 0.7805 0.5966 0.7129 0.6952 0.7517 0.6943 0.6849 2.19%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.69 0.55 0.31 0.98 1.02 1.38 1.25 -
P/RPS 1.14 0.82 0.18 0.57 0.66 1.47 1.14 0.00%
P/EPS 13.66 458.33 7.56 90.74 41.13 -170.37 36.55 -15.11%
EY 7.32 0.22 13.23 1.10 2.43 -0.59 2.74 17.77%
DY 0.00 0.00 9.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.65 0.14 0.45 0.43 0.64 0.58 5.28%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 05/02/10 17/02/09 20/02/08 09/02/07 22/02/06 28/02/05 26/02/04 -
Price 0.72 0.50 0.80 1.03 1.05 1.36 1.25 -
P/RPS 1.19 0.75 0.46 0.60 0.68 1.45 1.14 0.71%
P/EPS 14.26 416.67 19.51 95.37 42.34 -167.90 36.55 -14.50%
EY 7.01 0.24 5.13 1.05 2.36 -0.60 2.74 16.93%
DY 0.00 0.00 3.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.60 0.36 0.47 0.44 0.63 0.58 6.14%

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