[FPI] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 4526.04%
YoY- 396.51%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 343,207 338,371 312,760 290,725 276,198 283,072 289,533 11.97%
PBT 16,276 13,248 8,284 3,807 -1,927 -533 3,957 156.05%
Tax -1,950 -1,899 -1,161 442 1,831 1,153 -243 299.30%
NP 14,326 11,349 7,123 4,249 -96 620 3,714 145.35%
-
NP to SH 14,326 11,349 7,123 4,249 -96 620 3,714 145.35%
-
Tax Rate 11.98% 14.33% 14.01% -11.61% - - 6.14% -
Total Cost 328,881 327,022 305,637 286,476 276,294 282,452 285,819 9.77%
-
Net Worth 186,822 182,014 163,606 176,778 177,570 169,553 173,763 4.93%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 8,180 8,180 8,180 4,078 4,078 4,078 4,078 58.84%
Div Payout % 57.10% 72.08% 114.84% 96.00% 0.00% 657.89% 109.83% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 186,822 182,014 163,606 176,778 177,570 169,553 173,763 4.93%
NOSH 81,939 81,988 81,803 81,842 81,829 79,230 81,578 0.29%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.17% 3.35% 2.28% 1.46% -0.03% 0.22% 1.28% -
ROE 7.67% 6.24% 4.35% 2.40% -0.05% 0.37% 2.14% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 418.85 412.70 382.33 355.23 337.53 357.28 354.91 11.64%
EPS 17.48 13.84 8.71 5.19 -0.12 0.78 4.55 144.69%
DPS 10.00 10.00 10.00 4.98 4.98 5.15 5.00 58.53%
NAPS 2.28 2.22 2.00 2.16 2.17 2.14 2.13 4.62%
Adjusted Per Share Value based on latest NOSH - 81,842
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 132.98 131.10 121.18 112.64 107.01 109.68 112.18 11.97%
EPS 5.55 4.40 2.76 1.65 -0.04 0.24 1.44 145.21%
DPS 3.17 3.17 3.17 1.58 1.58 1.58 1.58 58.87%
NAPS 0.7238 0.7052 0.6339 0.6849 0.688 0.6569 0.6732 4.93%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.51 1.19 1.18 1.25 1.40 1.37 1.47 -
P/RPS 0.36 0.29 0.31 0.35 0.41 0.38 0.41 -8.28%
P/EPS 8.64 8.60 13.55 24.08 -1,193.35 175.07 32.29 -58.37%
EY 11.58 11.63 7.38 4.15 -0.08 0.57 3.10 140.17%
DY 6.62 8.40 8.47 3.99 3.56 3.76 3.40 55.73%
P/NAPS 0.66 0.54 0.59 0.58 0.65 0.64 0.69 -2.91%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 20/08/04 19/05/04 26/02/04 20/11/03 21/08/03 29/05/03 -
Price 1.33 1.39 1.10 1.25 1.32 1.42 1.35 -
P/RPS 0.32 0.34 0.29 0.35 0.39 0.40 0.38 -10.79%
P/EPS 7.61 10.04 12.63 24.08 -1,125.16 181.46 29.65 -59.51%
EY 13.15 9.96 7.92 4.15 -0.09 0.55 3.37 147.24%
DY 7.52 7.19 9.09 3.99 3.78 3.63 3.70 60.24%
P/NAPS 0.58 0.63 0.55 0.58 0.61 0.66 0.63 -5.34%

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