[FPI] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
18-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -80.52%
YoY- -39.29%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 463,168 276,605 440,790 393,492 543,015 570,912 509,792 -6.17%
PBT 8,756 11,996 11,850 7,488 24,034 27,580 19,692 -41.65%
Tax -1,061 -634 -1,658 -2,472 -169 -1,426 58 -
NP 7,695 11,361 10,192 5,016 23,865 26,153 19,750 -46.56%
-
NP to SH 7,589 10,716 8,106 4,252 21,824 23,809 18,428 -44.55%
-
Tax Rate 12.12% 5.29% 13.99% 33.01% 0.70% 5.17% -0.29% -
Total Cost 455,473 265,244 430,598 388,476 519,150 544,758 490,042 -4.74%
-
Net Worth 250,437 246,133 240,646 252,462 250,560 245,533 236,575 3.85%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 7,588 - - - 14,884 - - -
Div Payout % 100.00% - - - 68.20% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 250,437 246,133 240,646 252,462 250,560 245,533 236,575 3.85%
NOSH 247,358 251,156 253,312 265,749 248,079 248,013 249,027 -0.44%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.66% 4.11% 2.31% 1.27% 4.39% 4.58% 3.87% -
ROE 3.03% 4.35% 3.37% 1.68% 8.71% 9.70% 7.79% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 183.09 110.13 174.01 148.07 218.89 230.19 204.71 -7.15%
EPS 3.00 4.27 3.20 1.60 8.80 9.60 7.40 -45.13%
DPS 3.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 0.99 0.98 0.95 0.95 1.01 0.99 0.95 2.77%
Adjusted Per Share Value based on latest NOSH - 265,749
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 179.52 107.21 170.85 152.51 210.47 221.28 197.59 -6.17%
EPS 2.94 4.15 3.14 1.65 8.46 9.23 7.14 -44.56%
DPS 2.94 0.00 0.00 0.00 5.77 0.00 0.00 -
NAPS 0.9707 0.954 0.9327 0.9785 0.9711 0.9517 0.9169 3.86%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.76 0.98 1.00 0.83 0.755 0.665 0.70 -
P/RPS 0.76 0.89 0.57 0.56 0.34 0.29 0.34 70.70%
P/EPS 25.33 22.97 31.25 51.88 8.58 6.93 9.46 92.47%
EY 3.95 4.35 3.20 1.93 11.65 14.44 10.57 -48.02%
DY 3.95 0.00 0.00 0.00 7.95 0.00 0.00 -
P/NAPS 0.77 1.00 1.05 0.87 0.75 0.67 0.74 2.67%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 09/02/15 10/11/14 28/08/14 18/04/14 21/02/14 15/11/13 16/08/13 -
Price 0.84 0.86 1.03 0.975 0.915 0.76 0.69 -
P/RPS 0.84 0.78 0.59 0.66 0.42 0.33 0.34 82.45%
P/EPS 28.00 20.16 32.19 60.94 10.40 7.92 9.32 107.78%
EY 3.57 4.96 3.11 1.64 9.61 12.63 10.72 -51.85%
DY 3.57 0.00 0.00 0.00 6.56 0.00 0.00 -
P/NAPS 0.85 0.88 1.08 1.03 0.91 0.77 0.73 10.64%

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