[FPI] QoQ Cumulative 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- 93.8%
YoY- -27.38%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 220,395 98,373 543,015 428,184 254,896 104,971 734,473 -55.27%
PBT 5,925 1,872 24,034 20,685 9,846 2,752 36,559 -70.37%
Tax -829 -618 -169 -1,070 29 -1,081 -7,176 -76.37%
NP 5,096 1,254 23,865 19,615 9,875 1,671 29,383 -68.99%
-
NP to SH 4,053 1,063 21,824 17,857 9,214 1,751 27,100 -71.92%
-
Tax Rate 13.99% 33.01% 0.70% 5.17% -0.29% 39.28% 19.63% -
Total Cost 215,299 97,119 519,150 408,569 245,021 103,300 705,090 -54.75%
-
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 1.68% 0.42% 8.71% 7.27% 3.89% 0.77% 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 87.01 37.02 218.89 172.65 102.36 41.96 298.13 -56.10%
EPS 1.60 0.40 8.80 7.20 3.70 0.70 11.00 -72.43%
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 85.42 38.13 210.47 165.96 98.80 40.69 284.67 -55.27%
EPS 1.57 0.41 8.46 6.92 3.57 0.68 10.50 -71.92%
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 1.15 2.24 0.34 0.39 0.68 1.67 0.24 185.03%
P/EPS 62.50 207.50 8.58 9.24 18.92 100.00 6.45 356.40%
EY 1.60 0.48 11.65 10.83 5.29 1.00 15.49 -78.07%
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 1.18 2.63 0.42 0.44 0.67 1.67 0.26 174.87%
P/EPS 64.37 243.75 10.40 10.56 18.65 100.00 7.18 333.29%
EY 1.55 0.41 9.61 9.47 5.36 1.00 13.92 -76.94%
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