[FPI] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 359.18%
YoY- -28.92%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 457,498 337,365 312,760 289,533 310,950 439,456 259,695 9.89%
PBT 6,065 3,199 8,284 3,957 9,458 18,124 14,857 -13.86%
Tax -908 -393 -1,161 -243 -4,233 -2,425 -2,952 -17.83%
NP 5,157 2,806 7,123 3,714 5,225 15,699 11,905 -13.00%
-
NP to SH 4,923 2,806 7,123 3,714 5,225 15,699 11,905 -13.67%
-
Tax Rate 14.97% 12.29% 14.01% 6.14% 44.76% 13.38% 19.87% -
Total Cost 452,341 334,559 305,637 285,819 305,725 423,757 247,790 10.54%
-
Net Worth 177,498 174,836 163,606 173,763 174,585 178,760 163,882 1.33%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 6,163 4,104 8,180 4,078 4,098 - - -
Div Payout % 125.19% 146.26% 114.84% 109.83% 78.44% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 177,498 174,836 163,606 173,763 174,585 178,760 163,882 1.33%
NOSH 82,175 82,082 81,803 81,578 81,965 81,626 81,941 0.04%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.13% 0.83% 2.28% 1.28% 1.68% 3.57% 4.58% -
ROE 2.77% 1.60% 4.35% 2.14% 2.99% 8.78% 7.26% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 556.74 411.01 382.33 354.91 379.37 538.38 316.93 9.84%
EPS 5.99 3.42 8.71 4.55 6.37 19.23 14.53 -13.72%
DPS 7.50 5.00 10.00 5.00 5.00 0.00 0.00 -
NAPS 2.16 2.13 2.00 2.13 2.13 2.19 2.00 1.29%
Adjusted Per Share Value based on latest NOSH - 81,578
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 177.25 130.71 121.18 112.18 120.47 170.26 100.62 9.89%
EPS 1.91 1.09 2.76 1.44 2.02 6.08 4.61 -13.65%
DPS 2.39 1.59 3.17 1.58 1.59 0.00 0.00 -
NAPS 0.6877 0.6774 0.6339 0.6732 0.6764 0.6926 0.6349 1.33%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - - -
Price 1.00 1.28 1.18 1.47 1.77 0.00 0.00 -
P/RPS 0.18 0.31 0.31 0.41 0.47 0.00 0.00 -
P/EPS 16.69 37.44 13.55 32.29 27.77 0.00 0.00 -
EY 5.99 2.67 7.38 3.10 3.60 0.00 0.00 -
DY 7.50 3.91 8.47 3.40 2.82 0.00 0.00 -
P/NAPS 0.46 0.60 0.59 0.69 0.83 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 31/05/05 19/05/04 29/05/03 30/05/02 24/05/01 - -
Price 1.04 1.18 1.10 1.35 1.59 0.00 0.00 -
P/RPS 0.19 0.29 0.29 0.38 0.42 0.00 0.00 -
P/EPS 17.36 34.52 12.63 29.65 24.94 0.00 0.00 -
EY 5.76 2.90 7.92 3.37 4.01 0.00 0.00 -
DY 7.21 4.24 9.09 3.70 3.14 0.00 0.00 -
P/NAPS 0.48 0.55 0.55 0.63 0.75 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