[FPI] QoQ Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -26.49%
YoY- -59.51%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 154,794 68,495 289,533 243,041 168,129 74,957 311,182 -37.19%
PBT 3,071 386 3,957 6,803 8,955 4,877 9,186 -51.79%
Tax -1,045 -283 -243 -2,513 -3,119 -1,679 -3,763 -57.40%
NP 2,026 103 3,714 4,290 5,836 3,198 5,423 -48.09%
-
NP to SH 2,026 103 3,714 4,290 5,836 3,198 5,423 -48.09%
-
Tax Rate 34.03% 73.32% 6.14% 36.94% 34.83% 34.43% 40.96% -
Total Cost 152,768 68,392 285,819 238,751 162,293 71,759 305,759 -37.00%
-
Net Worth 177,992 169,553 174,459 175,537 181,145 177,939 174,486 1.33%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 4,095 - - - 4,095 -
Div Payout % - - 110.27% - - - 75.53% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 177,992 169,553 174,459 175,537 181,145 177,939 174,486 1.33%
NOSH 82,024 79,230 81,905 82,026 81,966 81,999 81,918 0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.31% 0.15% 1.28% 1.77% 3.47% 4.27% 1.74% -
ROE 1.14% 0.06% 2.13% 2.44% 3.22% 1.80% 3.11% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 188.72 86.45 353.50 296.29 205.12 91.41 379.87 -37.24%
EPS 2.47 0.13 4.53 5.23 7.12 3.90 6.62 -48.14%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.17 2.14 2.13 2.14 2.21 2.17 2.13 1.24%
Adjusted Per Share Value based on latest NOSH - 81,851
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 59.98 26.54 112.19 94.18 65.15 29.05 120.58 -37.19%
EPS 0.79 0.04 1.44 1.66 2.26 1.24 2.10 -47.85%
DPS 0.00 0.00 1.59 0.00 0.00 0.00 1.59 -
NAPS 0.6897 0.657 0.676 0.6802 0.7019 0.6895 0.6761 1.33%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.40 1.37 1.47 1.66 1.41 1.50 1.77 -
P/RPS 0.74 1.58 0.42 0.56 0.69 1.64 0.47 35.30%
P/EPS 56.68 1,053.85 32.42 31.74 19.80 38.46 26.74 64.93%
EY 1.76 0.09 3.08 3.15 5.05 2.60 3.74 -39.47%
DY 0.00 0.00 3.40 0.00 0.00 0.00 2.82 -
P/NAPS 0.65 0.64 0.69 0.78 0.64 0.69 0.83 -15.02%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 21/08/03 29/05/03 27/02/03 28/11/02 29/08/02 30/05/02 -
Price 1.32 1.42 1.35 1.38 1.68 1.41 1.59 -
P/RPS 0.70 1.64 0.38 0.47 0.82 1.54 0.42 40.52%
P/EPS 53.44 1,092.31 29.77 26.39 23.60 36.15 24.02 70.34%
EY 1.87 0.09 3.36 3.79 4.24 2.77 4.16 -41.29%
DY 0.00 0.00 3.70 0.00 0.00 0.00 3.14 -
P/NAPS 0.61 0.66 0.63 0.64 0.76 0.65 0.75 -12.85%

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