[FPI] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 26.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 333,097 337,365 331,133 343,207 338,371 312,760 290,725 9.50%
PBT -1,839 3,199 11,727 16,276 13,248 8,284 3,807 -
Tax 323 -393 -869 -1,950 -1,899 -1,161 442 -18.88%
NP -1,516 2,806 10,858 14,326 11,349 7,123 4,249 -
-
NP to SH -1,516 2,806 10,858 14,326 11,349 7,123 4,249 -
-
Tax Rate - 12.29% 7.41% 11.98% 14.33% 14.01% -11.61% -
Total Cost 334,613 334,559 320,275 328,881 327,022 305,637 286,476 10.92%
-
Net Worth 149,100 174,836 179,225 186,822 182,014 163,606 176,778 -10.74%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 4,104 4,104 8,180 8,180 8,180 8,180 4,078 0.42%
Div Payout % 0.00% 146.26% 75.34% 57.10% 72.08% 114.84% 96.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 149,100 174,836 179,225 186,822 182,014 163,606 176,778 -10.74%
NOSH 70,000 82,082 82,592 81,939 81,988 81,803 81,842 -9.90%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.46% 0.83% 3.28% 4.17% 3.35% 2.28% 1.46% -
ROE -1.02% 1.60% 6.06% 7.67% 6.24% 4.35% 2.40% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 475.85 411.01 400.92 418.85 412.70 382.33 355.23 21.53%
EPS -2.17 3.42 13.15 17.48 13.84 8.71 5.19 -
DPS 5.86 5.00 10.00 10.00 10.00 10.00 4.98 11.46%
NAPS 2.13 2.13 2.17 2.28 2.22 2.00 2.16 -0.92%
Adjusted Per Share Value based on latest NOSH - 81,939
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 129.06 130.71 128.30 132.98 131.10 121.18 112.64 9.50%
EPS -0.59 1.09 4.21 5.55 4.40 2.76 1.65 -
DPS 1.59 1.59 3.17 3.17 3.17 3.17 1.58 0.42%
NAPS 0.5777 0.6774 0.6944 0.7238 0.7052 0.6339 0.6849 -10.73%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.15 1.28 1.38 1.51 1.19 1.18 1.25 -
P/RPS 0.24 0.31 0.34 0.36 0.29 0.31 0.35 -22.25%
P/EPS -53.10 37.44 10.50 8.64 8.60 13.55 24.08 -
EY -1.88 2.67 9.53 11.58 11.63 7.38 4.15 -
DY 5.10 3.91 7.25 6.62 8.40 8.47 3.99 17.79%
P/NAPS 0.54 0.60 0.64 0.66 0.54 0.59 0.58 -4.65%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 16/08/05 31/05/05 28/02/05 26/11/04 20/08/04 19/05/04 26/02/04 -
Price 1.16 1.18 1.36 1.33 1.39 1.10 1.25 -
P/RPS 0.24 0.29 0.34 0.32 0.34 0.29 0.35 -22.25%
P/EPS -53.56 34.52 10.34 7.61 10.04 12.63 24.08 -
EY -1.87 2.90 9.67 13.15 9.96 7.92 4.15 -
DY 5.05 4.24 7.35 7.52 7.19 9.09 3.99 17.02%
P/NAPS 0.54 0.55 0.63 0.58 0.63 0.55 0.58 -4.65%

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