[FPI] YoY TTM Result on 30-Jun-2005 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -154.03%
YoY- -113.36%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 579,673 557,821 507,917 333,097 338,371 283,072 302,924 11.41%
PBT 24,714 -461 7,072 -1,839 13,248 -533 10,639 15.06%
Tax -2,338 555 -1,121 323 -1,899 1,153 -5,052 -12.04%
NP 22,376 94 5,951 -1,516 11,349 620 5,587 25.99%
-
NP to SH 18,298 -1,216 6,291 -1,516 11,349 620 5,587 21.84%
-
Tax Rate 9.46% - 15.85% - 14.33% - 47.49% -
Total Cost 557,297 557,727 501,966 334,613 327,022 282,452 297,337 11.02%
-
Net Worth 188,781 174,158 182,784 149,100 182,014 169,553 177,939 0.98%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 8,228 2,461 6,163 4,104 8,180 4,078 4,098 12.30%
Div Payout % 44.97% 0.00% 97.97% 0.00% 72.08% 657.89% 73.35% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 188,781 174,158 182,784 149,100 182,014 169,553 177,939 0.98%
NOSH 82,078 81,764 82,335 70,000 81,988 79,230 81,999 0.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 3.86% 0.02% 1.17% -0.46% 3.35% 0.22% 1.84% -
ROE 9.69% -0.70% 3.44% -1.02% 6.24% 0.37% 3.14% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 706.24 682.23 616.89 475.85 412.70 357.28 369.42 11.39%
EPS 22.29 -1.49 7.64 -2.17 13.84 0.78 6.81 21.82%
DPS 10.00 3.00 7.50 5.86 10.00 5.15 5.00 12.23%
NAPS 2.30 2.13 2.22 2.13 2.22 2.14 2.17 0.97%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 224.62 216.16 196.82 129.08 131.12 109.69 117.38 11.41%
EPS 7.09 -0.47 2.44 -0.59 4.40 0.24 2.16 21.88%
DPS 3.19 0.95 2.39 1.59 3.17 1.58 1.59 12.29%
NAPS 0.7315 0.6749 0.7083 0.5778 0.7053 0.657 0.6895 0.98%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.41 0.93 1.01 1.15 1.19 1.37 1.50 -
P/RPS 0.06 0.14 0.16 0.24 0.29 0.38 0.41 -27.38%
P/EPS 1.84 -62.53 13.22 -53.10 8.60 175.07 22.02 -33.85%
EY 54.37 -1.60 7.57 -1.88 11.63 0.57 4.54 51.20%
DY 24.39 3.23 7.43 5.10 8.40 3.76 3.33 39.31%
P/NAPS 0.18 0.44 0.45 0.54 0.54 0.64 0.69 -20.04%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/07/08 31/07/07 28/07/06 16/08/05 20/08/04 21/08/03 29/08/02 -
Price 1.15 0.94 1.05 1.16 1.39 1.42 1.41 -
P/RPS 0.16 0.14 0.17 0.24 0.34 0.40 0.38 -13.41%
P/EPS 5.16 -63.21 13.74 -53.56 10.04 181.46 20.69 -20.64%
EY 19.39 -1.58 7.28 -1.87 9.96 0.55 4.83 26.04%
DY 8.70 3.19 7.14 5.05 7.19 3.63 3.55 16.09%
P/NAPS 0.50 0.44 0.47 0.54 0.63 0.66 0.65 -4.27%

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