[FPI] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 22.22%
YoY- -19.47%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 207,454 220,395 98,373 543,015 428,184 254,896 104,971 57.41%
PBT 8,997 5,925 1,872 24,034 20,685 9,846 2,752 120.11%
Tax -476 -829 -618 -169 -1,070 29 -1,081 -42.09%
NP 8,521 5,096 1,254 23,865 19,615 9,875 1,671 195.96%
-
NP to SH 8,037 4,053 1,063 21,824 17,857 9,214 1,751 175.93%
-
Tax Rate 5.29% 13.99% 33.01% 0.70% 5.17% -0.29% 39.28% -
Total Cost 198,933 215,299 97,119 519,150 408,569 245,021 103,300 54.72%
-
Net Worth 246,133 240,646 252,462 250,560 245,533 236,575 227,630 5.34%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 14,884 - - - -
Div Payout % - - - 68.20% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 246,133 240,646 252,462 250,560 245,533 236,575 227,630 5.34%
NOSH 251,156 253,312 265,749 248,079 248,013 249,027 250,142 0.26%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.11% 2.31% 1.27% 4.39% 4.58% 3.87% 1.59% -
ROE 3.27% 1.68% 0.42% 8.71% 7.27% 3.89% 0.77% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 82.60 87.01 37.02 218.89 172.65 102.36 41.96 57.00%
EPS 3.20 1.60 0.40 8.80 7.20 3.70 0.70 175.19%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 0.98 0.95 0.95 1.01 0.99 0.95 0.91 5.05%
Adjusted Per Share Value based on latest NOSH - 248,374
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 80.41 85.42 38.13 210.47 165.96 98.80 40.69 57.41%
EPS 3.12 1.57 0.41 8.46 6.92 3.57 0.68 175.86%
DPS 0.00 0.00 0.00 5.77 0.00 0.00 0.00 -
NAPS 0.954 0.9327 0.9785 0.9711 0.9517 0.9169 0.8823 5.34%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.98 1.00 0.83 0.755 0.665 0.70 0.70 -
P/RPS 1.19 1.15 2.24 0.34 0.39 0.68 1.67 -20.20%
P/EPS 30.63 62.50 207.50 8.58 9.24 18.92 100.00 -54.52%
EY 3.27 1.60 0.48 11.65 10.83 5.29 1.00 120.15%
DY 0.00 0.00 0.00 7.95 0.00 0.00 0.00 -
P/NAPS 1.00 1.05 0.87 0.75 0.67 0.74 0.77 19.01%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 10/11/14 28/08/14 18/04/14 21/02/14 15/11/13 16/08/13 26/04/13 -
Price 0.86 1.03 0.975 0.915 0.76 0.69 0.70 -
P/RPS 1.04 1.18 2.63 0.42 0.44 0.67 1.67 -27.05%
P/EPS 26.88 64.37 243.75 10.40 10.56 18.65 100.00 -58.31%
EY 3.72 1.55 0.41 9.61 9.47 5.36 1.00 139.89%
DY 0.00 0.00 0.00 6.56 0.00 0.00 0.00 -
P/NAPS 0.88 1.08 1.03 0.91 0.77 0.73 0.77 9.30%

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