[FPI] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 4526.04%
YoY- 396.51%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 576,416 430,669 331,133 290,725 298,305 327,401 455,545 3.99%
PBT 1,781 4,611 11,727 3,807 1,861 15,713 21,769 -34.09%
Tax 1,038 -1,743 -869 442 -3,294 -3,761 -4,824 -
NP 2,819 2,868 10,858 4,249 -1,433 11,952 16,945 -25.82%
-
NP to SH 2,362 2,267 10,858 4,249 -1,433 11,952 16,945 -27.98%
-
Tax Rate -58.28% 37.80% 7.41% -11.61% 177.00% 23.94% 22.16% -
Total Cost 573,597 427,801 320,275 286,476 299,738 315,449 438,600 4.57%
-
Net Worth 179,458 194,033 179,225 176,778 175,162 163,842 178,663 0.07%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 6,163 4,104 8,180 4,078 4,098 4,081 - -
Div Payout % 260.93% 181.04% 75.34% 96.00% 0.00% 34.15% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 179,458 194,033 179,225 176,778 175,162 163,842 178,663 0.07%
NOSH 81,944 82,217 82,592 81,842 81,851 81,921 81,955 -0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.49% 0.67% 3.28% 1.46% -0.48% 3.65% 3.72% -
ROE 1.32% 1.17% 6.06% 2.40% -0.82% 7.29% 9.48% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 703.42 523.82 400.92 355.23 364.45 399.65 555.84 4.00%
EPS 2.88 2.76 13.15 5.19 -1.75 14.59 20.68 -27.99%
DPS 7.50 4.99 10.00 4.98 5.00 5.00 0.00 -
NAPS 2.19 2.36 2.17 2.16 2.14 2.00 2.18 0.07%
Adjusted Per Share Value based on latest NOSH - 81,842
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 223.33 166.86 128.29 112.64 115.57 126.85 176.50 3.99%
EPS 0.92 0.88 4.21 1.65 -0.56 4.63 6.57 -27.92%
DPS 2.39 1.59 3.17 1.58 1.59 1.58 0.00 -
NAPS 0.6953 0.7518 0.6944 0.6849 0.6786 0.6348 0.6922 0.07%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.98 1.02 1.38 1.25 1.66 0.00 0.00 -
P/RPS 0.14 0.19 0.34 0.35 0.46 0.00 0.00 -
P/EPS 34.00 36.99 10.50 24.08 -94.82 0.00 0.00 -
EY 2.94 2.70 9.53 4.15 -1.05 0.00 0.00 -
DY 7.65 4.89 7.25 3.99 3.01 0.00 0.00 -
P/NAPS 0.45 0.43 0.64 0.58 0.78 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 09/02/07 22/02/06 28/02/05 26/02/04 27/02/03 27/02/02 27/02/01 -
Price 1.03 1.05 1.36 1.25 1.38 0.00 0.00 -
P/RPS 0.15 0.20 0.34 0.35 0.38 0.00 0.00 -
P/EPS 35.73 38.08 10.34 24.08 -78.82 0.00 0.00 -
EY 2.80 2.63 9.67 4.15 -1.27 0.00 0.00 -
DY 7.28 4.75 7.35 3.99 3.62 0.00 0.00 -
P/NAPS 0.47 0.44 0.63 0.58 0.64 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