[FPI] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 70.91%
YoY- -103.08%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Revenue 600,693 530,199 562,823 380,605 343,207 303,200 276,198 16.79%
PBT 26,045 4,583 3,698 1,037 16,276 8,825 -1,927 -
Tax -2,538 517 -154 -498 -1,950 -4,608 1,831 -
NP 23,507 5,100 3,544 539 14,326 4,217 -96 -
-
NP to SH 18,202 3,820 3,515 -441 14,326 4,217 -96 -
-
Tax Rate 9.74% -11.28% 4.16% 48.02% 11.98% 52.22% - -
Total Cost 577,186 525,099 559,279 380,066 328,881 298,983 276,294 15.85%
-
Net Worth 197,109 183,091 185,377 180,563 186,822 181,055 177,570 2.10%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Div 8,228 2,461 6,163 4,104 8,180 4,098 4,078 15.05%
Div Payout % 45.21% 64.44% 175.34% 0.00% 57.10% 97.18% 0.00% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Net Worth 197,109 183,091 185,377 180,563 186,822 181,055 177,570 2.10%
NOSH 82,129 82,103 82,025 82,074 81,939 81,925 81,829 0.07%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
NP Margin 3.91% 0.96% 0.63% 0.14% 4.17% 1.39% -0.03% -
ROE 9.23% 2.09% 1.90% -0.24% 7.67% 2.33% -0.05% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 731.40 645.77 686.15 463.73 418.85 370.09 337.53 16.70%
EPS 22.16 4.65 4.29 -0.54 17.48 5.15 -0.12 -
DPS 10.00 3.00 7.50 5.00 10.00 5.00 4.98 14.94%
NAPS 2.40 2.23 2.26 2.20 2.28 2.21 2.17 2.03%
Adjusted Per Share Value based on latest NOSH - 82,074
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 232.72 205.41 218.05 147.45 132.96 117.46 107.00 16.79%
EPS 7.05 1.48 1.36 -0.17 5.55 1.63 -0.04 -
DPS 3.19 0.95 2.39 1.59 3.17 1.59 1.58 15.06%
NAPS 0.7636 0.7093 0.7182 0.6995 0.7238 0.7014 0.6879 2.10%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 30/09/03 -
Price 0.52 0.90 1.17 1.05 1.51 1.41 1.40 -
P/RPS 0.07 0.14 0.17 0.23 0.36 0.38 0.41 -29.75%
P/EPS 2.35 19.34 27.30 -195.41 8.64 27.39 -1,193.35 -
EY 42.62 5.17 3.66 -0.51 11.58 3.65 -0.08 -
DY 19.23 3.33 6.41 4.76 6.62 3.55 3.56 40.07%
P/NAPS 0.22 0.40 0.52 0.48 0.66 0.64 0.65 -19.46%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 18/11/08 21/11/07 22/11/06 25/11/05 26/11/04 28/11/02 20/11/03 -
Price 1.18 0.93 1.00 0.90 1.33 1.68 1.32 -
P/RPS 0.16 0.14 0.15 0.19 0.32 0.45 0.39 -16.30%
P/EPS 5.32 19.99 23.34 -167.50 7.61 32.64 -1,125.16 -
EY 18.78 5.00 4.29 -0.60 13.15 3.06 -0.09 -
DY 8.47 3.23 7.50 5.56 7.52 2.98 3.78 17.49%
P/NAPS 0.49 0.42 0.44 0.41 0.58 0.76 0.61 -4.28%

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