[FPI] YoY TTM 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- -115.48%
YoY- -100.68%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 CAGR
Revenue 562,823 380,605 343,207 276,198 367,654 422,398 84,978 -2.01%
PBT 3,698 1,037 16,276 -1,927 17,187 20,862 4,520 0.21%
Tax -154 -498 -1,950 1,831 -3,053 -4,691 -377 0.96%
NP 3,544 539 14,326 -96 14,134 16,171 4,143 0.16%
-
NP to SH 3,515 -441 14,326 -96 14,134 16,171 4,143 0.17%
-
Tax Rate 4.16% 48.02% 11.98% - 17.76% 22.49% 8.34% -
Total Cost 559,279 380,066 328,881 276,294 353,520 406,227 80,835 -2.05%
-
Net Worth 185,377 180,563 186,822 177,570 179,499 172,049 78,914 -0.91%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 CAGR
Div 6,163 4,104 8,180 4,078 4,081 - - -100.00%
Div Payout % 175.34% 0.00% 57.10% 0.00% 28.88% - - -
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 78,914 -0.91%
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 0.63% 0.14% 4.17% -0.03% 3.84% 3.83% 4.88% -
ROE 1.90% -0.24% 7.67% -0.05% 7.87% 9.40% 5.25% -
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 686.15 463.73 418.85 337.53 448.56 515.57 430.74 -0.49%
EPS 4.29 -0.54 17.48 -0.12 17.24 19.74 21.00 1.72%
DPS 7.50 5.00 10.00 4.98 5.00 0.00 0.00 -100.00%
NAPS 2.26 2.20 2.28 2.17 2.19 2.10 4.00 0.61%
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 218.06 147.46 132.97 107.01 142.44 163.65 32.92 -2.01%
EPS 1.36 -0.17 5.55 -0.04 5.48 6.27 1.61 0.18%
DPS 2.39 1.59 3.17 1.58 1.58 0.00 0.00 -100.00%
NAPS 0.7182 0.6996 0.7238 0.688 0.6955 0.6666 0.3057 -0.91%
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 0.17 0.23 0.36 0.41 0.00 0.00 0.00 -100.00%
P/EPS 27.30 -195.41 8.64 -1,193.35 0.00 0.00 0.00 -100.00%
EY 3.66 -0.51 11.58 -0.08 0.00 0.00 0.00 -100.00%
DY 6.41 4.76 6.62 3.56 0.00 0.00 0.00 -100.00%
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 - -
Price 1.00 0.90 1.33 1.32 0.00 0.00 0.00 -
P/RPS 0.15 0.19 0.32 0.39 0.00 0.00 0.00 -100.00%
P/EPS 23.34 -167.50 7.61 -1,125.16 0.00 0.00 0.00 -100.00%
EY 4.29 -0.60 13.15 -0.09 0.00 0.00 0.00 -100.00%
DY 7.50 5.56 7.52 3.78 0.00 0.00 0.00 -100.00%
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