[FPI] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 66.33%
YoY- -23.54%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 505,696 571,654 633,104 667,612 561,028 457,497 474,546 4.34%
PBT 1,356 520 9,633 13,068 5,276 6,151 15,344 -80.24%
Tax 20 32 -1,253 -2,370 -2,072 -689 -3,556 -
NP 1,376 552 8,380 10,698 3,204 5,462 11,788 -76.20%
-
NP to SH 556 21 7,280 9,148 5,500 5,005 10,694 -86.14%
-
Tax Rate -1.47% -6.15% 13.01% 18.14% 39.27% 11.20% 23.18% -
Total Cost 504,320 571,102 624,724 656,914 557,824 452,035 462,758 5.91%
-
Net Worth 174,158 149,100 179,810 185,587 182,784 178,084 193,751 -6.87%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 2,100 - - - 6,154 - -
Div Payout % - 10,000.00% - - - 122.98% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 174,158 149,100 179,810 185,587 182,784 178,084 193,751 -6.87%
NOSH 81,764 70,000 82,105 82,118 82,335 82,066 82,098 -0.27%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.27% 0.10% 1.32% 1.60% 0.57% 1.19% 2.48% -
ROE 0.32% 0.01% 4.05% 4.93% 3.01% 2.81% 5.52% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 618.48 816.65 771.09 812.99 681.39 557.47 578.02 4.62%
EPS 0.68 0.03 8.87 11.14 6.68 6.10 13.03 -86.11%
DPS 0.00 3.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 2.13 2.13 2.19 2.26 2.22 2.17 2.36 -6.62%
Adjusted Per Share Value based on latest NOSH - 82,025
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 195.96 221.52 245.33 258.70 217.40 177.28 183.89 4.34%
EPS 0.22 0.01 2.82 3.54 2.13 1.94 4.14 -85.94%
DPS 0.00 0.81 0.00 0.00 0.00 2.39 0.00 -
NAPS 0.6749 0.5778 0.6968 0.7192 0.7083 0.6901 0.7508 -6.87%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.93 0.98 0.98 1.17 1.01 1.00 1.02 -
P/RPS 0.15 0.12 0.13 0.14 0.15 0.18 0.18 -11.47%
P/EPS 136.76 3,266.67 11.05 10.50 15.12 16.40 7.83 576.71%
EY 0.73 0.03 9.05 9.52 6.61 6.10 12.77 -85.23%
DY 0.00 3.06 0.00 0.00 0.00 7.50 0.00 -
P/NAPS 0.44 0.46 0.45 0.52 0.45 0.46 0.43 1.54%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 31/07/07 29/05/07 09/02/07 22/11/06 28/07/06 25/05/06 22/02/06 -
Price 0.94 1.00 1.03 1.00 1.05 1.04 1.05 -
P/RPS 0.15 0.12 0.13 0.12 0.15 0.19 0.18 -11.47%
P/EPS 138.24 3,333.33 11.62 8.98 15.72 17.05 8.06 568.53%
EY 0.72 0.03 8.61 11.14 6.36 5.86 12.41 -85.09%
DY 0.00 3.00 0.00 0.00 0.00 7.21 0.00 -
P/NAPS 0.44 0.47 0.47 0.44 0.47 0.48 0.44 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