[FPI] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -99.75%
YoY- -99.84%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 457,497 355,910 228,481 89,838 337,365 262,606 185,241 82.81%
PBT 6,151 11,508 8,901 312 3,199 10,096 11,063 -32.40%
Tax -689 -2,667 -1,720 -305 -393 -1,536 -1,834 -47.96%
NP 5,462 8,841 7,181 7 2,806 8,560 9,229 -29.53%
-
NP to SH 5,005 8,021 5,982 7 2,806 8,560 9,229 -33.52%
-
Tax Rate 11.20% 23.18% 19.32% 97.76% 12.29% 15.21% 16.58% -
Total Cost 452,035 347,069 221,300 89,831 334,559 254,046 176,012 87.64%
-
Net Worth 178,084 193,751 180,526 149,100 174,759 177,923 186,874 -3.16%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 6,154 - - - 4,102 - - -
Div Payout % 122.98% - - - 146.20% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 178,084 193,751 180,526 149,100 174,759 177,923 186,874 -3.16%
NOSH 82,066 82,098 82,057 70,000 82,046 81,992 81,962 0.08%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.19% 2.48% 3.14% 0.01% 0.83% 3.26% 4.98% -
ROE 2.81% 4.14% 3.31% 0.00% 1.61% 4.81% 4.94% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 557.47 433.52 278.44 128.34 411.19 320.28 226.01 82.65%
EPS 6.10 9.77 7.29 0.01 3.42 10.44 11.26 -33.56%
DPS 7.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.17 2.36 2.20 2.13 2.13 2.17 2.28 -3.24%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 177.28 137.92 88.54 34.81 130.73 101.76 71.78 82.81%
EPS 1.94 3.11 2.32 0.00 1.09 3.32 3.58 -33.55%
DPS 2.39 0.00 0.00 0.00 1.59 0.00 0.00 -
NAPS 0.6901 0.7508 0.6995 0.5778 0.6772 0.6895 0.7241 -3.15%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.00 1.02 1.05 1.15 1.28 1.38 1.51 -
P/RPS 0.18 0.24 0.38 0.90 0.31 0.43 0.67 -58.39%
P/EPS 16.40 10.44 14.40 11,500.00 37.43 13.22 13.41 14.37%
EY 6.10 9.58 6.94 0.01 2.67 7.57 7.46 -12.56%
DY 7.50 0.00 0.00 0.00 3.91 0.00 0.00 -
P/NAPS 0.46 0.43 0.48 0.54 0.60 0.64 0.66 -21.40%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 22/02/06 25/11/05 16/08/05 31/05/05 28/02/05 26/11/04 -
Price 1.04 1.05 0.90 1.16 1.18 1.36 1.33 -
P/RPS 0.19 0.24 0.32 0.90 0.29 0.42 0.59 -53.05%
P/EPS 17.05 10.75 12.35 11,600.00 34.50 13.03 11.81 27.76%
EY 5.86 9.30 8.10 0.01 2.90 7.68 8.47 -21.79%
DY 7.21 0.00 0.00 0.00 4.24 0.00 0.00 -
P/NAPS 0.48 0.44 0.41 0.54 0.55 0.63 0.58 -11.86%

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