[FPI] QoQ 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- 100.12%
YoY- -99.84%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 101,588 127,429 138,643 89,838 74,759 77,365 91,135 7.51%
PBT -5,443 2,607 8,589 312 -6,897 -967 5,713 -
Tax 1,978 -947 -1,634 -305 1,143 298 -813 -
NP -3,465 1,660 6,955 7 -5,754 -669 4,900 -
-
NP to SH -3,098 2,039 5,975 7 -5,754 -669 4,900 -
-
Tax Rate - 36.33% 19.02% 97.76% - - 14.23% -
Total Cost 105,053 125,769 131,688 89,831 80,513 78,034 86,235 14.07%
-
Net Worth 177,498 194,033 180,563 149,100 174,836 179,225 186,822 -3.35%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 6,163 - - - 4,104 - - -
Div Payout % 0.00% - - - 0.00% - - -
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 177,498 194,033 180,563 149,100 174,836 179,225 186,822 -3.35%
NOSH 82,175 82,217 82,074 70,000 82,082 82,592 81,939 0.19%
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 -3.41% 1.30% 5.02% 0.01% -7.70% -0.86% 5.38% -
ROE -1.75% 1.05% 3.31% 0.00% -3.29% -0.37% 2.62% -
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 123.62 154.99 168.92 128.34 91.08 93.67 111.22 7.30%
EPS -3.77 2.48 7.28 0.01 -7.01 -0.81 5.98 -
DPS 7.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.16 2.36 2.20 2.13 2.13 2.17 2.28 -3.54%
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 39.37 49.38 53.72 34.81 28.97 29.98 35.32 7.51%
EPS -1.20 0.79 2.32 0.00 -2.23 -0.26 1.90 -
DPS 2.39 0.00 0.00 0.00 1.59 0.00 0.00 -
NAPS 0.6878 0.7519 0.6997 0.5778 0.6775 0.6945 0.7239 -3.35%
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 0.81 0.66 0.62 0.90 1.41 1.47 1.36 -29.23%
P/EPS -26.53 41.13 14.42 11,500.00 -18.26 -170.37 25.25 -
EY -3.77 2.43 6.93 0.01 -5.48 -0.59 3.96 -
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 0.84 0.68 0.53 0.90 1.30 1.45 1.20 -21.17%
P/EPS -27.59 42.34 12.36 11,600.00 -16.83 -167.90 22.24 -
EY -3.63 2.36 8.09 0.01 -5.94 -0.60 4.50 -
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