[FPI] YoY Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 5924.46%
YoY- 83.08%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 169,766 257,420 348,477 292,352 333,806 228,481 185,241 -1.50%
PBT 14,851 27,797 22,213 10,598 6,534 8,901 11,063 5.25%
Tax -2,283 -4,940 -2,175 -700 -1,185 -1,720 -1,834 3.88%
NP 12,568 22,857 20,038 9,898 5,349 7,181 9,229 5.51%
-
NP to SH 10,650 20,025 15,643 8,374 4,574 5,982 9,229 2.52%
-
Tax Rate 15.37% 17.77% 9.79% 6.61% 18.14% 19.32% 16.58% -
Total Cost 157,198 234,563 328,439 282,454 328,457 221,300 176,012 -1.94%
-
Net Worth 203,318 197,005 197,077 183,078 185,587 180,526 186,874 1.47%
Dividend
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 6,953 - - - - - -
Div Payout % - 34.72% - - - - - -
Equity
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 203,318 197,005 197,077 183,078 185,587 180,526 186,874 1.47%
NOSH 242,045 231,770 82,115 82,098 82,118 82,057 81,962 20.71%
Ratio Analysis
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.40% 8.88% 5.75% 3.39% 1.60% 3.14% 4.98% -
ROE 5.24% 10.16% 7.94% 4.57% 2.46% 3.31% 4.94% -
Per Share
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 70.14 111.07 424.37 356.10 406.49 278.44 226.01 -18.41%
EPS 4.40 8.64 19.05 10.20 5.57 7.29 11.26 -15.07%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.85 2.40 2.23 2.26 2.20 2.28 -15.93%
Adjusted Per Share Value based on latest NOSH - 82,103
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 65.78 99.75 135.04 113.29 129.35 88.54 71.78 -1.50%
EPS 4.13 7.76 6.06 3.24 1.77 2.32 3.58 2.51%
DPS 0.00 2.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7879 0.7634 0.7637 0.7094 0.7192 0.6995 0.7241 1.47%
Price Multiplier on Financial Quarter End Date
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/06/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.97 0.65 0.52 0.90 1.17 1.05 1.51 -
P/RPS 0.00 0.59 0.12 0.25 0.29 0.38 0.67 -
P/EPS 0.00 7.52 2.73 8.82 21.01 14.40 13.41 -
EY 0.00 13.29 36.63 11.33 4.76 6.94 7.46 -
DY 0.00 4.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.76 0.22 0.40 0.52 0.48 0.66 -
Price Multiplier on Announcement Date
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/07/10 18/11/09 18/11/08 21/11/07 22/11/06 25/11/05 26/11/04 -
Price 0.92 0.67 1.18 0.93 1.00 0.90 1.33 -
P/RPS 0.00 0.60 0.28 0.26 0.25 0.32 0.59 -
P/EPS 0.00 7.75 6.19 9.12 17.95 12.35 11.81 -
EY 0.00 12.90 16.14 10.97 5.57 8.10 8.47 -
DY 0.00 4.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.79 0.49 0.42 0.44 0.41 0.58 -

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