[FPI] QoQ Annualized Quarter Result on 31-Mar-2002 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -61.61%
YoY- -64.43%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 324,054 336,258 299,828 311,182 341,224 352,222 331,928 -1.58%
PBT 9,070 17,910 19,508 9,186 18,025 18,118 14,780 -27.72%
Tax -3,350 -6,238 -6,716 -3,763 -3,898 -4,432 -3,440 -1.74%
NP 5,720 11,672 12,792 5,423 14,126 13,686 11,340 -36.55%
-
NP to SH 5,720 11,672 12,792 5,423 14,126 13,686 11,340 -36.55%
-
Tax Rate 36.93% 34.83% 34.43% 40.96% 21.63% 24.46% 23.27% -
Total Cost 318,334 324,586 287,036 305,759 327,097 338,536 320,588 -0.46%
-
Net Worth 175,537 181,145 177,939 174,486 178,631 179,475 181,898 -2.33%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - 4,095 - - - -
Div Payout % - - - 75.53% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 175,537 181,145 177,939 174,486 178,631 179,475 181,898 -2.33%
NOSH 82,026 81,966 81,999 81,918 81,941 81,952 81,936 0.07%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.77% 3.47% 4.27% 1.74% 4.14% 3.89% 3.42% -
ROE 3.26% 6.44% 7.19% 3.11% 7.91% 7.63% 6.23% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 395.06 410.24 365.64 379.87 416.43 429.79 405.10 -1.65%
EPS 6.97 14.24 15.60 6.62 17.24 16.70 13.84 -36.62%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.14 2.21 2.17 2.13 2.18 2.19 2.22 -2.41%
Adjusted Per Share Value based on latest NOSH - 81,965
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 125.57 130.30 116.18 120.58 132.22 136.49 128.62 -1.58%
EPS 2.22 4.52 4.96 2.10 5.47 5.30 4.39 -36.44%
DPS 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
NAPS 0.6802 0.7019 0.6895 0.6761 0.6922 0.6955 0.7049 -2.34%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 1.66 1.41 1.50 1.77 0.00 0.00 0.00 -
P/RPS 0.42 0.34 0.41 0.47 0.00 0.00 0.00 -
P/EPS 23.80 9.90 9.62 26.74 0.00 0.00 0.00 -
EY 4.20 10.10 10.40 3.74 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 0.78 0.64 0.69 0.83 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 30/05/02 27/02/02 28/11/01 23/08/01 -
Price 1.38 1.68 1.41 1.59 0.00 0.00 0.00 -
P/RPS 0.35 0.41 0.39 0.42 0.00 0.00 0.00 -
P/EPS 19.79 11.80 9.04 24.02 0.00 0.00 0.00 -
EY 5.05 8.48 11.06 4.16 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 3.14 0.00 0.00 0.00 -
P/NAPS 0.64 0.76 0.65 0.75 0.00 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