[FPI] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -38.17%
YoY- 77.41%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 456,962 359,352 337,365 350,141 370,482 376,424 312,760 28.72%
PBT 17,802 1,248 3,199 13,461 22,126 21,400 8,284 66.44%
Tax -3,440 -1,220 -393 -2,048 -3,668 -4,084 -1,161 106.15%
NP 14,362 28 2,806 11,413 18,458 17,316 7,123 59.53%
-
NP to SH 11,964 28 2,806 11,413 18,458 17,316 7,123 41.25%
-
Tax Rate 19.32% 97.76% 12.29% 15.21% 16.58% 19.08% 14.01% -
Total Cost 442,600 359,324 334,559 338,728 352,024 359,108 305,637 27.96%
-
Net Worth 180,526 149,100 174,759 177,923 186,874 182,014 177,929 0.96%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 4,102 - - - 8,199 -
Div Payout % - - 146.20% - - - 115.11% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 180,526 149,100 174,759 177,923 186,874 182,014 177,929 0.96%
NOSH 82,057 70,000 82,046 81,992 81,962 81,988 81,995 0.05%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.14% 0.01% 0.83% 3.26% 4.98% 4.60% 2.28% -
ROE 6.63% 0.02% 1.61% 6.41% 9.88% 9.51% 4.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 556.88 513.36 411.19 427.04 452.01 459.12 381.44 28.66%
EPS 14.58 0.04 3.42 13.92 22.52 21.12 8.69 41.15%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
NAPS 2.20 2.13 2.13 2.17 2.28 2.22 2.17 0.91%
Adjusted Per Share Value based on latest NOSH - 82,592
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 177.05 139.23 130.71 135.66 143.54 145.85 121.18 28.72%
EPS 4.64 0.01 1.09 4.42 7.15 6.71 2.76 41.34%
DPS 0.00 0.00 1.59 0.00 0.00 0.00 3.18 -
NAPS 0.6995 0.5777 0.6771 0.6894 0.724 0.7052 0.6894 0.97%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.05 1.15 1.28 1.38 1.51 1.19 1.18 -
P/RPS 0.19 0.22 0.31 0.32 0.33 0.26 0.31 -27.82%
P/EPS 7.20 2,875.00 37.43 9.91 6.71 5.63 13.58 -34.46%
EY 13.89 0.03 2.67 10.09 14.91 17.75 7.36 52.65%
DY 0.00 0.00 3.91 0.00 0.00 0.00 8.47 -
P/NAPS 0.48 0.54 0.60 0.64 0.66 0.54 0.54 -7.54%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 16/08/05 31/05/05 28/02/05 26/11/04 20/08/04 19/05/04 -
Price 0.90 1.16 1.18 1.36 1.33 1.39 1.10 -
P/RPS 0.16 0.23 0.29 0.32 0.29 0.30 0.29 -32.70%
P/EPS 6.17 2,900.00 34.50 9.77 5.91 6.58 12.66 -38.04%
EY 16.20 0.03 2.90 10.24 16.93 15.19 7.90 61.33%
DY 0.00 0.00 4.24 0.00 0.00 0.00 9.09 -
P/NAPS 0.41 0.54 0.55 0.63 0.58 0.63 0.51 -13.52%

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