[FPI] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 9.89%
YoY- 19542.86%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 571,654 633,104 667,612 561,028 457,497 474,546 456,962 16.11%
PBT 520 9,633 13,068 5,276 6,151 15,344 17,802 -90.53%
Tax 32 -1,253 -2,370 -2,072 -689 -3,556 -3,440 -
NP 552 8,380 10,698 3,204 5,462 11,788 14,362 -88.63%
-
NP to SH 21 7,280 9,148 5,500 5,005 10,694 11,964 -98.55%
-
Tax Rate -6.15% 13.01% 18.14% 39.27% 11.20% 23.18% 19.32% -
Total Cost 571,102 624,724 656,914 557,824 452,035 462,758 442,600 18.54%
-
Net Worth 149,100 179,810 185,587 182,784 178,084 193,751 180,526 -11.98%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,100 - - - 6,154 - - -
Div Payout % 10,000.00% - - - 122.98% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 149,100 179,810 185,587 182,784 178,084 193,751 180,526 -11.98%
NOSH 70,000 82,105 82,118 82,335 82,066 82,098 82,057 -10.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.10% 1.32% 1.60% 0.57% 1.19% 2.48% 3.14% -
ROE 0.01% 4.05% 4.93% 3.01% 2.81% 5.52% 6.63% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 816.65 771.09 812.99 681.39 557.47 578.02 556.88 29.10%
EPS 0.03 8.87 11.14 6.68 6.10 13.03 14.58 -98.38%
DPS 3.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 2.13 2.19 2.26 2.22 2.17 2.36 2.20 -2.13%
Adjusted Per Share Value based on latest NOSH - 82,335
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 221.52 245.33 258.70 217.40 177.28 183.89 177.07 16.11%
EPS 0.01 2.82 3.54 2.13 1.94 4.14 4.64 -98.33%
DPS 0.81 0.00 0.00 0.00 2.39 0.00 0.00 -
NAPS 0.5778 0.6968 0.7192 0.7083 0.6901 0.7508 0.6995 -11.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.98 0.98 1.17 1.01 1.00 1.02 1.05 -
P/RPS 0.12 0.13 0.14 0.15 0.18 0.18 0.19 -26.40%
P/EPS 3,266.67 11.05 10.50 15.12 16.40 7.83 7.20 5826.53%
EY 0.03 9.05 9.52 6.61 6.10 12.77 13.89 -98.33%
DY 3.06 0.00 0.00 0.00 7.50 0.00 0.00 -
P/NAPS 0.46 0.45 0.52 0.45 0.46 0.43 0.48 -2.79%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 09/02/07 22/11/06 28/07/06 25/05/06 22/02/06 25/11/05 -
Price 1.00 1.03 1.00 1.05 1.04 1.05 0.90 -
P/RPS 0.12 0.13 0.12 0.15 0.19 0.18 0.16 -17.46%
P/EPS 3,333.33 11.62 8.98 15.72 17.05 8.06 6.17 6558.76%
EY 0.03 8.61 11.14 6.36 5.86 12.41 16.20 -98.49%
DY 3.00 0.00 0.00 0.00 7.21 0.00 0.00 -
P/NAPS 0.47 0.47 0.44 0.47 0.48 0.44 0.41 9.54%

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