[FPI] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 27.79%
YoY- 514.97%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 571,654 576,416 562,823 507,917 457,498 430,669 380,605 31.18%
PBT 519 1,781 3,698 7,072 6,065 4,611 1,037 -36.99%
Tax 32 1,038 -154 -1,121 -908 -1,743 -498 -
NP 551 2,819 3,544 5,951 5,157 2,868 539 1.48%
-
NP to SH 20 2,362 3,515 6,291 4,923 2,267 -441 -
-
Tax Rate -6.17% -58.28% 4.16% 15.85% 14.97% 37.80% 48.02% -
Total Cost 571,103 573,597 559,279 501,966 452,341 427,801 380,066 31.22%
-
Net Worth 174,769 179,458 185,377 182,784 177,498 194,033 180,563 -2.15%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,461 6,163 6,163 6,163 6,163 4,104 4,104 -28.91%
Div Payout % 12,307.69% 260.93% 175.34% 97.97% 125.19% 181.04% 0.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 174,769 179,458 185,377 182,784 177,498 194,033 180,563 -2.15%
NOSH 82,051 81,944 82,025 82,335 82,175 82,217 82,074 -0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.10% 0.49% 0.63% 1.17% 1.13% 0.67% 0.14% -
ROE 0.01% 1.32% 1.90% 3.44% 2.77% 1.17% -0.24% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 696.70 703.42 686.15 616.89 556.74 523.82 463.73 31.20%
EPS 0.02 2.88 4.29 7.64 5.99 2.76 -0.54 -
DPS 3.00 7.50 7.50 7.50 7.50 4.99 5.00 -28.88%
NAPS 2.13 2.19 2.26 2.22 2.16 2.36 2.20 -2.13%
Adjusted Per Share Value based on latest NOSH - 82,335
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 221.52 223.36 218.10 196.82 177.28 166.89 147.49 31.18%
EPS 0.01 0.92 1.36 2.44 1.91 0.88 -0.17 -
DPS 0.95 2.39 2.39 2.39 2.39 1.59 1.59 -29.08%
NAPS 0.6772 0.6954 0.7183 0.7083 0.6878 0.7519 0.6997 -2.15%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.98 0.98 1.17 1.01 1.00 1.02 1.05 -
P/RPS 0.14 0.14 0.17 0.16 0.18 0.19 0.23 -28.19%
P/EPS 4,020.51 34.00 27.30 13.22 16.69 36.99 -195.41 -
EY 0.02 2.94 3.66 7.57 5.99 2.70 -0.51 -
DY 3.06 7.65 6.41 7.43 7.50 4.89 4.76 -25.53%
P/NAPS 0.46 0.45 0.52 0.45 0.46 0.43 0.48 -2.79%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 09/02/07 22/11/06 28/07/06 25/05/06 22/02/06 25/11/05 -
Price 1.00 1.03 1.00 1.05 1.04 1.05 0.90 -
P/RPS 0.14 0.15 0.15 0.17 0.19 0.20 0.19 -18.43%
P/EPS 4,102.56 35.73 23.34 13.74 17.36 38.08 -167.50 -
EY 0.02 2.80 4.29 7.28 5.76 2.63 -0.60 -
DY 3.00 7.28 7.50 7.14 7.21 4.75 5.56 -33.74%
P/NAPS 0.47 0.47 0.44 0.47 0.48 0.44 0.41 9.54%

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