[FPI] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -133.98%
YoY- -111.99%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 276,198 283,072 289,533 298,305 303,200 302,924 310,950 -7.59%
PBT -1,927 -533 3,957 1,861 8,825 10,639 9,458 -
Tax 1,831 1,153 -243 -3,294 -4,608 -5,052 -4,233 -
NP -96 620 3,714 -1,433 4,217 5,587 5,225 -
-
NP to SH -96 620 3,714 -1,433 4,217 5,587 5,225 -
-
Tax Rate - - 6.14% 177.00% 52.22% 47.49% 44.76% -
Total Cost 276,294 282,452 285,819 299,738 298,983 297,337 305,725 -6.51%
-
Net Worth 177,570 169,553 173,763 175,162 181,055 177,939 174,585 1.13%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 4,078 4,078 4,078 4,098 4,098 4,098 4,098 -0.32%
Div Payout % 0.00% 657.89% 109.83% 0.00% 97.18% 73.35% 78.44% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 177,570 169,553 173,763 175,162 181,055 177,939 174,585 1.13%
NOSH 81,829 79,230 81,578 81,851 81,925 81,999 81,965 -0.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -0.03% 0.22% 1.28% -0.48% 1.39% 1.84% 1.68% -
ROE -0.05% 0.37% 2.14% -0.82% 2.33% 3.14% 2.99% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 337.53 357.28 354.91 364.45 370.09 369.42 379.37 -7.48%
EPS -0.12 0.78 4.55 -1.75 5.15 6.81 6.37 -
DPS 4.98 5.15 5.00 5.00 5.00 5.00 5.00 -0.26%
NAPS 2.17 2.14 2.13 2.14 2.21 2.17 2.13 1.24%
Adjusted Per Share Value based on latest NOSH - 81,851
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 107.03 109.69 112.19 115.59 117.49 117.38 120.49 -7.58%
EPS -0.04 0.24 1.44 -0.56 1.63 2.16 2.02 -
DPS 1.58 1.58 1.58 1.59 1.59 1.59 1.59 -0.41%
NAPS 0.6881 0.657 0.6733 0.6788 0.7016 0.6895 0.6765 1.13%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.40 1.37 1.47 1.66 1.41 1.50 1.77 -
P/RPS 0.41 0.38 0.41 0.46 0.38 0.41 0.47 -8.69%
P/EPS -1,193.35 175.07 32.29 -94.82 27.39 22.02 27.77 -
EY -0.08 0.57 3.10 -1.05 3.65 4.54 3.60 -
DY 3.56 3.76 3.40 3.01 3.55 3.33 2.82 16.79%
P/NAPS 0.65 0.64 0.69 0.78 0.64 0.69 0.83 -15.02%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 21/08/03 29/05/03 27/02/03 28/11/02 29/08/02 30/05/02 -
Price 1.32 1.42 1.35 1.38 1.68 1.41 1.59 -
P/RPS 0.39 0.40 0.38 0.38 0.45 0.38 0.42 -4.81%
P/EPS -1,125.16 181.46 29.65 -78.82 32.64 20.69 24.94 -
EY -0.09 0.55 3.37 -1.27 3.06 4.83 4.01 -
DY 3.78 3.63 3.70 3.62 2.98 3.55 3.14 13.15%
P/NAPS 0.61 0.66 0.63 0.64 0.76 0.65 0.75 -12.85%

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