[FPI] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 45.55%
YoY- 281.05%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 91,135 94,106 68,527 89,439 86,299 68,495 46,492 56.43%
PBT 5,713 5,350 1,631 3,582 2,685 386 -2,846 -
Tax -813 -1,021 667 -783 -762 -283 2,270 -
NP 4,900 4,329 2,298 2,799 1,923 103 -576 -
-
NP to SH 4,900 4,329 2,298 2,799 1,923 103 -576 -
-
Tax Rate 14.23% 19.08% -40.90% 21.86% 28.38% 73.32% - -
Total Cost 86,235 89,777 66,229 86,640 84,376 68,392 47,068 49.56%
-
Net Worth 186,822 182,014 163,606 176,778 177,570 169,553 173,763 4.93%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 8,180 - - - 4,078 -
Div Payout % - - 355.98% - - - 0.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 186,822 182,014 163,606 176,778 177,570 169,553 173,763 4.93%
NOSH 81,939 81,988 81,803 81,842 81,829 79,230 81,578 0.29%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.38% 4.60% 3.35% 3.13% 2.23% 0.15% -1.24% -
ROE 2.62% 2.38% 1.40% 1.58% 1.08% 0.06% -0.33% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 111.22 114.78 83.77 109.28 105.46 86.45 56.99 55.97%
EPS 5.98 5.28 2.80 3.42 2.35 0.13 -0.70 -
DPS 0.00 0.00 10.00 0.00 0.00 0.00 5.00 -
NAPS 2.28 2.22 2.00 2.16 2.17 2.14 2.13 4.62%
Adjusted Per Share Value based on latest NOSH - 81,842
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 35.32 36.47 26.55 34.66 33.44 26.54 18.02 56.42%
EPS 1.90 1.68 0.89 1.08 0.75 0.04 -0.22 -
DPS 0.00 0.00 3.17 0.00 0.00 0.00 1.58 -
NAPS 0.7239 0.7053 0.634 0.685 0.6881 0.657 0.6733 4.93%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.51 1.19 1.18 1.25 1.40 1.37 1.47 -
P/RPS 1.36 1.04 1.41 1.14 1.33 1.58 2.58 -34.66%
P/EPS 25.25 22.54 42.01 36.55 59.57 1,053.85 -208.20 -
EY 3.96 4.44 2.38 2.74 1.68 0.09 -0.48 -
DY 0.00 0.00 8.47 0.00 0.00 0.00 3.40 -
P/NAPS 0.66 0.54 0.59 0.58 0.65 0.64 0.69 -2.91%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 20/08/04 19/05/04 26/02/04 20/11/03 21/08/03 29/05/03 -
Price 1.33 1.39 1.10 1.25 1.32 1.42 1.35 -
P/RPS 1.20 1.21 1.31 1.14 1.25 1.64 2.37 -36.39%
P/EPS 22.24 26.33 39.16 36.55 56.17 1,092.31 -191.20 -
EY 4.50 3.80 2.55 2.74 1.78 0.09 -0.52 -
DY 0.00 0.00 9.09 0.00 0.00 0.00 3.70 -
P/NAPS 0.58 0.63 0.55 0.58 0.61 0.66 0.63 -5.34%

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