[FPI] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -70.51%
YoY- 17.01%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 123,236 515,878 360,758 169,766 509,501 397,675 257,420 -38.83%
PBT 1,964 36,869 28,312 14,851 49,803 43,865 27,797 -82.93%
Tax -1,037 -6,283 -4,389 -2,283 -7,773 -7,246 -4,940 -64.71%
NP 927 30,586 23,923 12,568 42,030 36,619 22,857 -88.21%
-
NP to SH 2,061 26,281 20,468 10,650 36,110 31,719 20,025 -78.06%
-
Tax Rate 52.80% 17.04% 15.50% 15.37% 15.61% 16.52% 17.77% -
Total Cost 122,309 485,292 336,835 157,198 467,471 361,056 234,563 -35.24%
-
Net Worth 218,981 221,055 214,426 203,318 203,733 202,461 197,005 7.31%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 14,737 - - 23,417 6,981 6,953 -
Div Payout % - 56.07% - - 64.85% 22.01% 34.72% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 218,981 221,055 214,426 203,318 203,733 202,461 197,005 7.31%
NOSH 257,624 245,616 243,666 242,045 234,176 232,714 231,770 7.31%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.75% 5.93% 6.63% 7.40% 8.25% 9.21% 8.88% -
ROE 0.94% 11.89% 9.55% 5.24% 17.72% 15.67% 10.16% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 47.84 210.03 148.05 70.14 217.57 170.89 111.07 -42.99%
EPS 0.80 10.70 8.40 4.40 15.42 13.63 8.64 -79.56%
DPS 0.00 6.00 0.00 0.00 10.00 3.00 3.00 -
NAPS 0.85 0.90 0.88 0.84 0.87 0.87 0.85 0.00%
Adjusted Per Share Value based on latest NOSH - 242,045
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 47.75 199.90 139.79 65.78 197.43 154.10 99.75 -38.83%
EPS 0.80 10.18 7.93 4.13 13.99 12.29 7.76 -78.04%
DPS 0.00 5.71 0.00 0.00 9.07 2.71 2.69 -
NAPS 0.8486 0.8566 0.8309 0.7879 0.7895 0.7845 0.7634 7.31%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.86 0.88 0.88 0.97 1.06 0.69 0.65 -
P/RPS 1.80 0.00 0.00 0.00 0.00 0.40 0.59 110.49%
P/EPS 107.50 0.00 0.00 0.00 0.00 5.06 7.52 489.97%
EY 0.93 0.00 0.00 0.00 0.00 19.75 13.29 -83.04%
DY 0.00 6.82 0.00 0.00 0.00 4.35 4.62 -
P/NAPS 1.01 0.98 0.00 0.00 1.18 0.79 0.76 20.89%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/04/11 03/03/11 18/11/10 30/07/10 19/05/10 05/02/10 18/11/09 -
Price 0.86 0.92 0.94 0.92 1.03 0.72 0.67 -
P/RPS 1.80 0.00 0.00 0.00 0.00 0.42 0.60 108.14%
P/EPS 107.50 0.00 0.00 0.00 0.00 5.28 7.75 478.22%
EY 0.93 0.00 0.00 0.00 0.00 18.93 12.90 -82.70%
DY 0.00 6.52 0.00 0.00 0.00 4.17 4.48 -
P/NAPS 1.01 1.02 0.00 0.00 1.14 0.83 0.79 17.81%

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