[FPI] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -83.31%
YoY- -88.9%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 507,917 333,097 338,371 283,072 302,924 414,201 367,932 5.51%
PBT 7,072 -1,839 13,248 -533 10,639 16,831 19,845 -15.79%
Tax -1,121 323 -1,899 1,153 -5,052 -2,118 -4,119 -19.49%
NP 5,951 -1,516 11,349 620 5,587 14,713 15,726 -14.94%
-
NP to SH 6,291 -1,516 11,349 620 5,587 14,713 15,726 -14.15%
-
Tax Rate 15.85% - 14.33% - 47.49% 12.58% 20.76% -
Total Cost 501,966 334,613 327,022 282,452 297,337 399,488 352,206 6.08%
-
Net Worth 182,784 149,100 182,014 169,553 177,939 181,898 168,091 1.40%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 6,163 4,104 8,180 4,078 4,098 - - -
Div Payout % 97.97% 0.00% 72.08% 657.89% 73.35% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 182,784 149,100 182,014 169,553 177,939 181,898 168,091 1.40%
NOSH 82,335 70,000 81,988 79,230 81,999 81,936 81,995 0.06%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.17% -0.46% 3.35% 0.22% 1.84% 3.55% 4.27% -
ROE 3.44% -1.02% 6.24% 0.37% 3.14% 8.09% 9.36% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 616.89 475.85 412.70 357.28 369.42 505.52 448.72 5.44%
EPS 7.64 -2.17 13.84 0.78 6.81 17.96 19.18 -14.21%
DPS 7.50 5.86 10.00 5.15 5.00 0.00 0.00 -
NAPS 2.22 2.13 2.22 2.14 2.17 2.22 2.05 1.33%
Adjusted Per Share Value based on latest NOSH - 79,230
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 196.79 129.05 131.10 109.67 117.36 160.48 142.55 5.51%
EPS 2.44 -0.59 4.40 0.24 2.16 5.70 6.09 -14.13%
DPS 2.39 1.59 3.17 1.58 1.59 0.00 0.00 -
NAPS 0.7082 0.5777 0.7052 0.6569 0.6894 0.7047 0.6513 1.40%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 1.01 1.15 1.19 1.37 1.50 0.00 0.00 -
P/RPS 0.16 0.24 0.29 0.38 0.41 0.00 0.00 -
P/EPS 13.22 -53.10 8.60 175.07 22.02 0.00 0.00 -
EY 7.57 -1.88 11.63 0.57 4.54 0.00 0.00 -
DY 7.43 5.10 8.40 3.76 3.33 0.00 0.00 -
P/NAPS 0.45 0.54 0.54 0.64 0.69 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/07/06 16/08/05 20/08/04 21/08/03 29/08/02 23/08/01 15/08/00 -
Price 1.05 1.16 1.39 1.42 1.41 0.00 0.00 -
P/RPS 0.17 0.24 0.34 0.40 0.38 0.00 0.00 -
P/EPS 13.74 -53.56 10.04 181.46 20.69 0.00 0.00 -
EY 7.28 -1.87 9.96 0.55 4.83 0.00 0.00 -
DY 7.14 5.05 7.19 3.63 3.55 0.00 0.00 -
P/NAPS 0.47 0.54 0.63 0.66 0.65 0.00 0.00 -

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