[FPI] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 176.94%
YoY- -68.22%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 69,171 310,008 205,200 113,504 43,649 463,168 207,454 -51.88%
PBT -857 21,644 11,179 -426 -2,549 8,756 8,997 -
Tax 1,668 435 376 2,732 1,225 -1,061 -476 -
NP 811 22,079 11,555 2,306 -1,324 7,695 8,521 -79.12%
-
NP to SH 793 19,365 10,333 1,288 -1,674 7,589 8,037 -78.61%
-
Tax Rate - -2.01% -3.36% - - 12.12% 5.29% -
Total Cost 68,360 287,929 193,645 111,198 44,973 455,473 198,933 -50.90%
-
Net Worth 234,990 267,146 257,252 252,448 229,577 250,437 246,133 -3.03%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 17,315 - - - 7,588 - -
Div Payout % - 89.41% - - - 100.00% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 234,990 267,146 257,252 252,448 229,577 250,437 246,133 -3.03%
NOSH 247,358 247,358 247,358 257,600 239,142 247,358 251,156 -1.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.17% 7.12% 5.63% 2.03% -3.03% 1.66% 4.11% -
ROE 0.34% 7.25% 4.02% 0.51% -0.73% 3.03% 3.27% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 27.96 125.33 82.96 44.06 18.25 183.09 82.60 -51.39%
EPS 0.30 7.80 4.20 0.50 -0.70 3.00 3.20 -79.33%
DPS 0.00 7.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.95 1.08 1.04 0.98 0.96 0.99 0.98 -2.04%
Adjusted Per Share Value based on latest NOSH - 246,833
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 26.80 120.13 79.52 43.98 16.91 179.48 80.39 -51.88%
EPS 0.31 7.50 4.00 0.50 -0.65 2.94 3.11 -78.47%
DPS 0.00 6.71 0.00 0.00 0.00 2.94 0.00 -
NAPS 0.9106 1.0352 0.9969 0.9782 0.8896 0.9704 0.9538 -3.04%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.85 0.89 0.675 0.69 0.79 0.76 0.98 -
P/RPS 3.04 0.71 0.81 1.57 4.33 0.76 1.19 86.76%
P/EPS 265.14 11.37 16.16 138.00 -112.86 25.33 30.63 321.03%
EY 0.38 8.80 6.19 0.72 -0.89 3.95 3.27 -76.15%
DY 0.00 7.87 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 0.89 0.82 0.65 0.70 0.82 0.77 1.00 -7.46%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 22/04/16 26/02/16 06/11/15 28/08/15 24/04/15 09/02/15 10/11/14 -
Price 0.825 0.91 0.745 0.63 0.78 0.84 0.86 -
P/RPS 2.95 0.73 0.90 1.43 4.27 0.84 1.04 100.25%
P/EPS 257.34 11.62 17.83 126.00 -111.43 28.00 26.88 350.25%
EY 0.39 8.60 5.61 0.79 -0.90 3.57 3.72 -77.73%
DY 0.00 7.69 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.87 0.84 0.72 0.64 0.81 0.85 0.88 -0.75%

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