[FPI] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -83.31%
YoY- -88.9%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 312,760 290,725 276,198 283,072 289,533 298,305 303,200 2.08%
PBT 8,284 3,807 -1,927 -533 3,957 1,861 8,825 -4.12%
Tax -1,161 442 1,831 1,153 -243 -3,294 -4,608 -60.07%
NP 7,123 4,249 -96 620 3,714 -1,433 4,217 41.78%
-
NP to SH 7,123 4,249 -96 620 3,714 -1,433 4,217 41.78%
-
Tax Rate 14.01% -11.61% - - 6.14% 177.00% 52.22% -
Total Cost 305,637 286,476 276,294 282,452 285,819 299,738 298,983 1.47%
-
Net Worth 163,606 176,778 177,570 169,553 173,763 175,162 181,055 -6.52%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 8,180 4,078 4,078 4,078 4,078 4,098 4,098 58.46%
Div Payout % 114.84% 96.00% 0.00% 657.89% 109.83% 0.00% 97.18% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 163,606 176,778 177,570 169,553 173,763 175,162 181,055 -6.52%
NOSH 81,803 81,842 81,829 79,230 81,578 81,851 81,925 -0.09%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.28% 1.46% -0.03% 0.22% 1.28% -0.48% 1.39% -
ROE 4.35% 2.40% -0.05% 0.37% 2.14% -0.82% 2.33% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 382.33 355.23 337.53 357.28 354.91 364.45 370.09 2.19%
EPS 8.71 5.19 -0.12 0.78 4.55 -1.75 5.15 41.90%
DPS 10.00 4.98 4.98 5.15 5.00 5.00 5.00 58.67%
NAPS 2.00 2.16 2.17 2.14 2.13 2.14 2.21 -6.43%
Adjusted Per Share Value based on latest NOSH - 79,230
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 121.20 112.66 107.03 109.69 112.19 115.59 117.49 2.09%
EPS 2.76 1.65 -0.04 0.24 1.44 -0.56 1.63 42.01%
DPS 3.17 1.58 1.58 1.58 1.58 1.59 1.59 58.34%
NAPS 0.634 0.685 0.6881 0.657 0.6733 0.6788 0.7016 -6.52%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.18 1.25 1.40 1.37 1.47 1.66 1.41 -
P/RPS 0.31 0.35 0.41 0.38 0.41 0.46 0.38 -12.68%
P/EPS 13.55 24.08 -1,193.35 175.07 32.29 -94.82 27.39 -37.42%
EY 7.38 4.15 -0.08 0.57 3.10 -1.05 3.65 59.82%
DY 8.47 3.99 3.56 3.76 3.40 3.01 3.55 78.45%
P/NAPS 0.59 0.58 0.65 0.64 0.69 0.78 0.64 -5.27%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 26/02/04 20/11/03 21/08/03 29/05/03 27/02/03 28/11/02 -
Price 1.10 1.25 1.32 1.42 1.35 1.38 1.68 -
P/RPS 0.29 0.35 0.39 0.40 0.38 0.38 0.45 -25.37%
P/EPS 12.63 24.08 -1,125.16 181.46 29.65 -78.82 32.64 -46.86%
EY 7.92 4.15 -0.09 0.55 3.37 -1.27 3.06 88.40%
DY 9.09 3.99 3.78 3.63 3.70 3.62 2.98 110.18%
P/NAPS 0.55 0.58 0.61 0.66 0.63 0.64 0.76 -19.37%

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