[FPI] YoY Annualized Quarter 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- 9.89%
YoY- 19542.86%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 495,276 646,124 505,696 561,028 359,352 376,424 273,980 10.36%
PBT 50,980 42,496 1,356 5,276 1,248 21,400 1,544 79.01%
Tax -9,848 -5,088 20 -2,072 -1,220 -4,084 -1,132 43.36%
NP 41,132 37,408 1,376 3,204 28 17,316 412 115.23%
-
NP to SH 36,408 30,008 556 5,500 28 17,316 412 110.90%
-
Tax Rate 19.32% 11.97% -1.47% 39.27% 97.76% 19.08% 73.32% -
Total Cost 454,144 608,716 504,320 557,824 359,324 359,108 273,568 8.80%
-
Net Worth 186,648 188,781 174,158 182,784 149,100 182,014 169,553 1.61%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 186,648 188,781 174,158 182,784 149,100 182,014 169,553 1.61%
NOSH 230,430 82,078 81,764 82,335 70,000 81,988 79,230 19.45%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 8.30% 5.79% 0.27% 0.57% 0.01% 4.60% 0.15% -
ROE 19.51% 15.90% 0.32% 3.01% 0.02% 9.51% 0.24% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 214.94 787.20 618.48 681.39 513.36 459.12 345.80 -7.61%
EPS 15.80 36.56 0.68 6.68 0.04 21.12 0.52 76.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 2.30 2.13 2.22 2.13 2.22 2.14 -14.93%
Adjusted Per Share Value based on latest NOSH - 82,335
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 191.92 250.37 195.96 217.40 139.25 145.87 106.17 10.36%
EPS 14.11 11.63 0.22 2.13 0.01 6.71 0.16 110.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7233 0.7315 0.6749 0.7083 0.5778 0.7053 0.657 1.61%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.56 0.41 0.93 1.01 1.15 1.19 1.37 -
P/RPS 0.26 0.05 0.15 0.15 0.22 0.26 0.40 -6.92%
P/EPS 3.54 1.12 136.76 15.12 2,875.00 5.63 263.46 -51.20%
EY 28.21 89.17 0.73 6.61 0.03 17.75 0.38 104.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.18 0.44 0.45 0.54 0.54 0.64 1.26%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 31/07/09 30/07/08 31/07/07 28/07/06 16/08/05 20/08/04 21/08/03 -
Price 0.61 1.15 0.94 1.05 1.16 1.39 1.42 -
P/RPS 0.28 0.15 0.15 0.15 0.23 0.30 0.41 -6.15%
P/EPS 3.86 3.15 138.24 15.72 2,900.00 6.58 273.08 -50.79%
EY 25.90 31.79 0.72 6.36 0.03 15.19 0.37 102.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.50 0.44 0.47 0.54 0.63 0.66 2.15%

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