[FPI] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 159.58%
YoY- -60.3%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 356,694 154,957 618,350 464,845 258,373 123,236 515,878 -21.82%
PBT 18,111 4,251 17,062 9,381 2,956 1,964 36,869 -37.77%
Tax -3,496 -1,455 -4,727 -2,386 -1,561 -1,037 -6,283 -32.37%
NP 14,615 2,796 12,335 6,995 1,395 927 30,586 -38.90%
-
NP to SH 13,322 2,962 12,411 8,125 3,130 2,061 26,281 -36.45%
-
Tax Rate 19.30% 34.23% 27.70% 25.43% 52.81% 52.80% 17.04% -
Total Cost 342,079 152,161 606,015 457,850 256,978 122,309 485,292 -20.81%
-
Net Worth 224,500 214,000 221,368 216,666 204,653 218,981 221,055 1.03%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 9,838 - - - 14,737 -
Div Payout % - - 79.27% - - - 56.07% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 224,500 214,000 221,368 216,666 204,653 218,981 221,055 1.03%
NOSH 246,703 245,978 245,965 246,212 240,769 257,624 245,616 0.29%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.10% 1.80% 1.99% 1.50% 0.54% 0.75% 5.93% -
ROE 5.93% 1.38% 5.61% 3.75% 1.53% 0.94% 11.89% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 144.58 63.00 251.40 188.80 107.31 47.84 210.03 -22.05%
EPS 5.40 1.20 5.00 3.30 1.30 0.80 10.70 -36.63%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 6.00 -
NAPS 0.91 0.87 0.90 0.88 0.85 0.85 0.90 0.74%
Adjusted Per Share Value based on latest NOSH - 249,700
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 138.22 60.05 239.61 180.13 100.12 47.75 199.90 -21.82%
EPS 5.16 1.15 4.81 3.15 1.21 0.80 10.18 -36.45%
DPS 0.00 0.00 3.81 0.00 0.00 0.00 5.71 -
NAPS 0.8699 0.8293 0.8578 0.8396 0.793 0.8486 0.8566 1.03%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.64 0.65 0.72 0.67 0.77 0.86 0.88 -
P/RPS 0.44 1.03 0.29 0.35 0.72 1.80 0.00 -
P/EPS 11.85 53.98 14.27 20.30 59.23 107.50 0.00 -
EY 8.44 1.85 7.01 4.93 1.69 0.93 0.00 -
DY 0.00 0.00 5.56 0.00 0.00 0.00 6.82 -
P/NAPS 0.70 0.75 0.80 0.76 0.91 1.01 0.98 -20.11%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 25/04/12 24/02/12 16/11/11 18/08/11 27/04/11 03/03/11 -
Price 0.62 0.66 0.74 0.71 0.71 0.86 0.92 -
P/RPS 0.43 1.05 0.29 0.38 0.66 1.80 0.00 -
P/EPS 11.48 54.81 14.67 21.52 54.62 107.50 0.00 -
EY 8.71 1.82 6.82 4.65 1.83 0.93 0.00 -
DY 0.00 0.00 5.41 0.00 0.00 0.00 6.52 -
P/NAPS 0.68 0.76 0.82 0.81 0.84 1.01 1.02 -23.70%

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