[FPI] YoY Annualized Quarter 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- 58.77%
YoY- 12.47%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 633,104 474,546 350,141 325,644 324,054 341,224 490,321 4.34%
PBT 9,633 15,344 13,461 8,870 9,070 18,025 22,413 -13.12%
Tax -1,253 -3,556 -2,048 -2,437 -3,350 -3,898 -2,821 -12.64%
NP 8,380 11,788 11,413 6,433 5,720 14,126 19,592 -13.19%
-
NP to SH 7,280 10,694 11,413 6,433 5,720 14,126 19,592 -15.20%
-
Tax Rate 13.01% 23.18% 15.21% 27.47% 36.93% 21.63% 12.59% -
Total Cost 624,724 462,758 338,728 319,210 318,334 327,097 470,729 4.82%
-
Net Worth 179,810 193,751 177,923 176,980 175,537 178,631 178,655 0.10%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 179,810 193,751 177,923 176,980 175,537 178,631 178,655 0.10%
NOSH 82,105 82,098 81,992 81,935 82,026 81,941 81,952 0.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.32% 2.48% 3.26% 1.98% 1.77% 4.14% 4.00% -
ROE 4.05% 5.52% 6.41% 3.64% 3.26% 7.91% 10.97% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 771.09 578.02 427.04 397.44 395.06 416.43 598.30 4.31%
EPS 8.87 13.03 13.92 7.85 6.97 17.24 23.91 -15.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.36 2.17 2.16 2.14 2.18 2.18 0.07%
Adjusted Per Share Value based on latest NOSH - 81,842
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 245.30 183.86 135.66 126.17 125.56 132.21 189.98 4.34%
EPS 2.82 4.14 4.42 2.49 2.22 5.47 7.59 -15.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6967 0.7507 0.6894 0.6857 0.6801 0.6921 0.6922 0.10%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.98 1.02 1.38 1.25 1.66 0.00 0.00 -
P/RPS 0.13 0.18 0.32 0.31 0.42 0.00 0.00 -
P/EPS 11.05 7.83 9.91 15.92 23.80 0.00 0.00 -
EY 9.05 12.77 10.09 6.28 4.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.64 0.58 0.78 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 09/02/07 22/02/06 28/02/05 26/02/04 27/02/03 27/02/02 27/02/01 -
Price 1.03 1.05 1.36 1.25 1.38 0.00 0.00 -
P/RPS 0.13 0.18 0.32 0.31 0.35 0.00 0.00 -
P/EPS 11.62 8.06 9.77 15.92 19.79 0.00 0.00 -
EY 8.61 12.41 10.24 6.28 5.05 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.63 0.58 0.64 0.00 0.00 -

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