[FPI] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 29.2%
YoY- -27.38%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 440,790 393,492 543,015 570,912 509,792 419,884 734,473 -28.91%
PBT 11,850 7,488 24,034 27,580 19,692 11,008 36,559 -52.91%
Tax -1,658 -2,472 -169 -1,426 58 -4,324 -7,176 -62.44%
NP 10,192 5,016 23,865 26,153 19,750 6,684 29,383 -50.72%
-
NP to SH 8,106 4,252 21,824 23,809 18,428 7,004 27,100 -55.37%
-
Tax Rate 13.99% 33.01% 0.70% 5.17% -0.29% 39.28% 19.63% -
Total Cost 430,598 388,476 519,150 544,758 490,042 413,200 705,090 -28.08%
-
Net Worth 240,646 252,462 250,560 245,533 236,575 227,630 238,972 0.46%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 14,884 - - - 14,781 -
Div Payout % - - 68.20% - - - 54.55% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 240,646 252,462 250,560 245,533 236,575 227,630 238,972 0.46%
NOSH 253,312 265,749 248,079 248,013 249,027 250,142 246,363 1.87%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.31% 1.27% 4.39% 4.58% 3.87% 1.59% 4.00% -
ROE 3.37% 1.68% 8.71% 9.70% 7.79% 3.08% 11.34% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 174.01 148.07 218.89 230.19 204.71 167.86 298.13 -30.22%
EPS 3.20 1.60 8.80 9.60 7.40 2.80 11.00 -56.19%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 0.95 0.95 1.01 0.99 0.95 0.91 0.97 -1.38%
Adjusted Per Share Value based on latest NOSH - 246,914
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 170.85 152.51 210.47 221.28 197.59 162.74 284.67 -28.91%
EPS 3.14 1.65 8.46 9.23 7.14 2.71 10.50 -55.37%
DPS 0.00 0.00 5.77 0.00 0.00 0.00 5.73 -
NAPS 0.9327 0.9785 0.9711 0.9517 0.9169 0.8823 0.9262 0.46%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.00 0.83 0.755 0.665 0.70 0.70 0.71 -
P/RPS 0.57 0.56 0.34 0.29 0.34 0.42 0.24 78.29%
P/EPS 31.25 51.88 8.58 6.93 9.46 25.00 6.45 187.15%
EY 3.20 1.93 11.65 14.44 10.57 4.00 15.49 -65.15%
DY 0.00 0.00 7.95 0.00 0.00 0.00 8.45 -
P/NAPS 1.05 0.87 0.75 0.67 0.74 0.77 0.73 27.50%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 18/04/14 21/02/14 15/11/13 16/08/13 26/04/13 22/02/13 -
Price 1.03 0.975 0.915 0.76 0.69 0.70 0.79 -
P/RPS 0.59 0.66 0.42 0.33 0.34 0.42 0.26 72.94%
P/EPS 32.19 60.94 10.40 7.92 9.32 25.00 7.18 172.64%
EY 3.11 1.64 9.61 12.63 10.72 4.00 13.92 -63.28%
DY 0.00 0.00 6.56 0.00 0.00 0.00 7.59 -
P/NAPS 1.08 1.03 0.91 0.77 0.73 0.77 0.81 21.20%

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