[FPI] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 98.3%
YoY- -54.99%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 113,504 43,649 463,168 207,454 220,395 98,373 543,015 -64.88%
PBT -426 -2,549 8,756 8,997 5,925 1,872 24,034 -
Tax 2,732 1,225 -1,061 -476 -829 -618 -169 -
NP 2,306 -1,324 7,695 8,521 5,096 1,254 23,865 -79.03%
-
NP to SH 1,288 -1,674 7,589 8,037 4,053 1,063 21,824 -84.91%
-
Tax Rate - - 12.12% 5.29% 13.99% 33.01% 0.70% -
Total Cost 111,198 44,973 455,473 198,933 215,299 97,119 519,150 -64.30%
-
Net Worth 252,448 229,577 250,437 246,133 240,646 252,462 250,560 0.50%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 7,588 - - - 14,884 -
Div Payout % - - 100.00% - - - 68.20% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 252,448 229,577 250,437 246,133 240,646 252,462 250,560 0.50%
NOSH 257,600 239,142 247,358 251,156 253,312 265,749 248,079 2.54%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.03% -3.03% 1.66% 4.11% 2.31% 1.27% 4.39% -
ROE 0.51% -0.73% 3.03% 3.27% 1.68% 0.42% 8.71% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 44.06 18.25 183.09 82.60 87.01 37.02 218.89 -65.75%
EPS 0.50 -0.70 3.00 3.20 1.60 0.40 8.80 -85.29%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 6.00 -
NAPS 0.98 0.96 0.99 0.98 0.95 0.95 1.01 -1.99%
Adjusted Per Share Value based on latest NOSH - 248,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 43.99 16.92 179.52 80.41 85.42 38.13 210.47 -64.88%
EPS 0.50 -0.65 2.94 3.12 1.57 0.41 8.46 -84.90%
DPS 0.00 0.00 2.94 0.00 0.00 0.00 5.77 -
NAPS 0.9785 0.8898 0.9707 0.954 0.9327 0.9785 0.9711 0.50%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.69 0.79 0.76 0.98 1.00 0.83 0.755 -
P/RPS 1.57 4.33 0.76 1.19 1.15 2.24 0.34 178.07%
P/EPS 138.00 -112.86 25.33 30.63 62.50 207.50 8.58 540.42%
EY 0.72 -0.89 3.95 3.27 1.60 0.48 11.65 -84.44%
DY 0.00 0.00 3.95 0.00 0.00 0.00 7.95 -
P/NAPS 0.70 0.82 0.77 1.00 1.05 0.87 0.75 -4.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 24/04/15 09/02/15 10/11/14 28/08/14 18/04/14 21/02/14 -
Price 0.63 0.78 0.84 0.86 1.03 0.975 0.915 -
P/RPS 1.43 4.27 0.84 1.04 1.18 2.63 0.42 126.82%
P/EPS 126.00 -111.43 28.00 26.88 64.37 243.75 10.40 429.91%
EY 0.79 -0.90 3.57 3.72 1.55 0.41 9.61 -81.18%
DY 0.00 0.00 3.57 0.00 0.00 0.00 6.56 -
P/NAPS 0.64 0.81 0.85 0.88 1.08 1.03 0.91 -20.96%

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