[FPI] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 6.93%
YoY- -62.03%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 289,533 298,305 303,200 302,924 310,950 327,401 367,654 -14.73%
PBT 3,957 1,861 8,825 10,639 9,458 15,713 17,187 -62.46%
Tax -243 -3,294 -4,608 -5,052 -4,233 -3,761 -3,053 -81.52%
NP 3,714 -1,433 4,217 5,587 5,225 11,952 14,134 -59.00%
-
NP to SH 3,714 -1,433 4,217 5,587 5,225 11,952 14,134 -59.00%
-
Tax Rate 6.14% 177.00% 52.22% 47.49% 44.76% 23.94% 17.76% -
Total Cost 285,819 299,738 298,983 297,337 305,725 315,449 353,520 -13.22%
-
Net Worth 173,763 175,162 181,055 177,939 174,585 163,842 179,499 -2.14%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 4,078 4,098 4,098 4,098 4,098 4,081 4,081 -0.04%
Div Payout % 109.83% 0.00% 97.18% 73.35% 78.44% 34.15% 28.88% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 173,763 175,162 181,055 177,939 174,585 163,842 179,499 -2.14%
NOSH 81,578 81,851 81,925 81,999 81,965 81,921 81,963 -0.31%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.28% -0.48% 1.39% 1.84% 1.68% 3.65% 3.84% -
ROE 2.14% -0.82% 2.33% 3.14% 2.99% 7.29% 7.87% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 354.91 364.45 370.09 369.42 379.37 399.65 448.56 -14.46%
EPS 4.55 -1.75 5.15 6.81 6.37 14.59 17.24 -58.88%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.13 2.14 2.21 2.17 2.13 2.00 2.19 -1.83%
Adjusted Per Share Value based on latest NOSH - 81,999
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 112.19 115.59 117.49 117.38 120.49 126.87 142.47 -14.73%
EPS 1.44 -0.56 1.63 2.16 2.02 4.63 5.48 -59.00%
DPS 1.58 1.59 1.59 1.59 1.59 1.58 1.58 0.00%
NAPS 0.6733 0.6788 0.7016 0.6895 0.6765 0.6349 0.6956 -2.15%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 1.47 1.66 1.41 1.50 1.77 0.00 0.00 -
P/RPS 0.41 0.46 0.38 0.41 0.47 0.00 0.00 -
P/EPS 32.29 -94.82 27.39 22.02 27.77 0.00 0.00 -
EY 3.10 -1.05 3.65 4.54 3.60 0.00 0.00 -
DY 3.40 3.01 3.55 3.33 2.82 0.00 0.00 -
P/NAPS 0.69 0.78 0.64 0.69 0.83 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 28/11/02 29/08/02 30/05/02 27/02/02 28/11/01 -
Price 1.35 1.38 1.68 1.41 1.59 0.00 0.00 -
P/RPS 0.38 0.38 0.45 0.38 0.42 0.00 0.00 -
P/EPS 29.65 -78.82 32.64 20.69 24.94 0.00 0.00 -
EY 3.37 -1.27 3.06 4.83 4.01 0.00 0.00 -
DY 3.70 3.62 2.98 3.55 3.14 0.00 0.00 -
P/NAPS 0.63 0.64 0.76 0.65 0.75 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