[FPI] YoY Quarter Result on 31-Dec-2007 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -59.1%
YoY- 280.56%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 190,992 140,255 122,880 144,198 141,022 127,429 77,365 17.01%
PBT 13,461 16,068 901 5,001 690 2,607 -967 -
Tax -2,106 -2,306 159 -765 245 -947 298 -
NP 11,355 13,762 1,060 4,236 935 1,660 -669 -
-
NP to SH 9,818 11,694 220 3,368 885 2,039 -669 -
-
Tax Rate 15.65% 14.35% -17.65% 15.30% -35.51% 36.33% - -
Total Cost 179,637 126,493 121,820 139,962 140,087 125,769 78,034 15.60%
-
Net Worth 210,727 201,460 153,999 184,007 179,458 194,033 179,225 2.85%
Dividend
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 2,464 - - - -
Div Payout % - - - 73.17% - - - -
Equity
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 210,727 201,460 153,999 184,007 179,458 194,033 179,225 2.85%
NOSH 239,463 231,564 183,333 82,146 81,944 82,217 82,592 20.33%
Ratio Analysis
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.95% 9.81% 0.86% 2.94% 0.66% 1.30% -0.86% -
ROE 4.66% 5.80% 0.14% 1.83% 0.49% 1.05% -0.37% -
Per Share
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 79.76 60.57 67.03 175.54 172.09 154.99 93.67 -2.75%
EPS 4.10 5.05 0.12 4.10 1.08 2.48 -0.81 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.84 2.24 2.19 2.36 2.17 -14.52%
Adjusted Per Share Value based on latest NOSH - 82,146
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 74.01 54.35 47.62 55.88 54.65 49.38 29.98 17.01%
EPS 3.80 4.53 0.09 1.31 0.34 0.79 -0.26 -
DPS 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
NAPS 0.8166 0.7807 0.5968 0.713 0.6954 0.7519 0.6945 2.85%
Price Multiplier on Financial Quarter End Date
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/09/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.88 0.69 0.55 0.31 0.98 1.02 1.38 -
P/RPS 0.00 1.14 0.82 0.18 0.57 0.66 1.47 -
P/EPS 0.00 13.66 458.33 7.56 90.74 41.13 -170.37 -
EY 0.00 7.32 0.22 13.23 1.10 2.43 -0.59 -
DY 0.00 0.00 0.00 9.68 0.00 0.00 0.00 -
P/NAPS 0.00 0.79 0.65 0.14 0.45 0.43 0.64 -
Price Multiplier on Announcement Date
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 18/11/10 05/02/10 17/02/09 20/02/08 09/02/07 22/02/06 28/02/05 -
Price 0.94 0.72 0.50 0.80 1.03 1.05 1.36 -
P/RPS 0.00 1.19 0.75 0.46 0.60 0.68 1.45 -
P/EPS 0.00 14.26 416.67 19.51 95.37 42.34 -167.90 -
EY 0.00 7.01 0.24 5.13 1.05 2.36 -0.60 -
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.00 0.83 0.60 0.36 0.47 0.44 0.63 -

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