[FPI] QoQ Annualized Quarter 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- 42628.57%
YoY- -35.18%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 561,028 457,497 474,546 456,962 359,352 337,365 350,141 37.04%
PBT 5,276 6,151 15,344 17,802 1,248 3,199 13,461 -46.53%
Tax -2,072 -689 -3,556 -3,440 -1,220 -393 -2,048 0.78%
NP 3,204 5,462 11,788 14,362 28 2,806 11,413 -57.22%
-
NP to SH 5,500 5,005 10,694 11,964 28 2,806 11,413 -38.61%
-
Tax Rate 39.27% 11.20% 23.18% 19.32% 97.76% 12.29% 15.21% -
Total Cost 557,824 452,035 462,758 442,600 359,324 334,559 338,728 39.58%
-
Net Worth 182,784 178,084 193,751 180,526 149,100 174,759 177,923 1.81%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 6,154 - - - 4,102 - -
Div Payout % - 122.98% - - - 146.20% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 182,784 178,084 193,751 180,526 149,100 174,759 177,923 1.81%
NOSH 82,335 82,066 82,098 82,057 70,000 82,046 81,992 0.27%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.57% 1.19% 2.48% 3.14% 0.01% 0.83% 3.26% -
ROE 3.01% 2.81% 5.52% 6.63% 0.02% 1.61% 6.41% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 681.39 557.47 578.02 556.88 513.36 411.19 427.04 36.66%
EPS 6.68 6.10 13.03 14.58 0.04 3.42 13.92 -38.78%
DPS 0.00 7.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.22 2.17 2.36 2.20 2.13 2.13 2.17 1.53%
Adjusted Per Share Value based on latest NOSH - 82,074
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 217.40 177.28 183.89 177.07 139.25 130.73 135.68 37.04%
EPS 2.13 1.94 4.14 4.64 0.01 1.09 4.42 -38.61%
DPS 0.00 2.39 0.00 0.00 0.00 1.59 0.00 -
NAPS 0.7083 0.6901 0.7508 0.6995 0.5778 0.6772 0.6895 1.81%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.01 1.00 1.02 1.05 1.15 1.28 1.38 -
P/RPS 0.15 0.18 0.18 0.19 0.22 0.31 0.32 -39.74%
P/EPS 15.12 16.40 7.83 7.20 2,875.00 37.43 9.91 32.63%
EY 6.61 6.10 12.77 13.89 0.03 2.67 10.09 -24.62%
DY 0.00 7.50 0.00 0.00 0.00 3.91 0.00 -
P/NAPS 0.45 0.46 0.43 0.48 0.54 0.60 0.64 -20.97%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/07/06 25/05/06 22/02/06 25/11/05 16/08/05 31/05/05 28/02/05 -
Price 1.05 1.04 1.05 0.90 1.16 1.18 1.36 -
P/RPS 0.15 0.19 0.18 0.16 0.23 0.29 0.32 -39.74%
P/EPS 15.72 17.05 8.06 6.17 2,900.00 34.50 9.77 37.43%
EY 6.36 5.86 12.41 16.20 0.03 2.90 10.24 -27.26%
DY 0.00 7.21 0.00 0.00 0.00 4.24 0.00 -
P/NAPS 0.47 0.48 0.44 0.41 0.54 0.55 0.63 -17.78%

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