[FPI] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -122.06%
YoY- -257.48%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 310,008 205,200 113,504 43,649 463,168 207,454 220,395 25.46%
PBT 21,644 11,179 -426 -2,549 8,756 8,997 5,925 136.63%
Tax 435 376 2,732 1,225 -1,061 -476 -829 -
NP 22,079 11,555 2,306 -1,324 7,695 8,521 5,096 165.05%
-
NP to SH 19,365 10,333 1,288 -1,674 7,589 8,037 4,053 182.87%
-
Tax Rate -2.01% -3.36% - - 12.12% 5.29% 13.99% -
Total Cost 287,929 193,645 111,198 44,973 455,473 198,933 215,299 21.31%
-
Net Worth 267,146 257,252 252,448 229,577 250,437 246,133 240,646 7.19%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 17,315 - - - 7,588 - - -
Div Payout % 89.41% - - - 100.00% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 267,146 257,252 252,448 229,577 250,437 246,133 240,646 7.19%
NOSH 247,358 247,358 257,600 239,142 247,358 251,156 253,312 -1.56%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.12% 5.63% 2.03% -3.03% 1.66% 4.11% 2.31% -
ROE 7.25% 4.02% 0.51% -0.73% 3.03% 3.27% 1.68% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 125.33 82.96 44.06 18.25 183.09 82.60 87.01 27.45%
EPS 7.80 4.20 0.50 -0.70 3.00 3.20 1.60 186.67%
DPS 7.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.08 1.04 0.98 0.96 0.99 0.98 0.95 8.90%
Adjusted Per Share Value based on latest NOSH - 239,142
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 120.13 79.52 43.98 16.91 179.48 80.39 85.40 25.46%
EPS 7.50 4.00 0.50 -0.65 2.94 3.11 1.57 182.83%
DPS 6.71 0.00 0.00 0.00 2.94 0.00 0.00 -
NAPS 1.0352 0.9969 0.9782 0.8896 0.9704 0.9538 0.9325 7.19%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.89 0.675 0.69 0.79 0.76 0.98 1.00 -
P/RPS 0.71 0.81 1.57 4.33 0.76 1.19 1.15 -27.43%
P/EPS 11.37 16.16 138.00 -112.86 25.33 30.63 62.50 -67.79%
EY 8.80 6.19 0.72 -0.89 3.95 3.27 1.60 210.61%
DY 7.87 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.82 0.65 0.70 0.82 0.77 1.00 1.05 -15.15%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 06/11/15 28/08/15 24/04/15 09/02/15 10/11/14 28/08/14 -
Price 0.91 0.745 0.63 0.78 0.84 0.86 1.03 -
P/RPS 0.73 0.90 1.43 4.27 0.84 1.04 1.18 -27.33%
P/EPS 11.62 17.83 126.00 -111.43 28.00 26.88 64.37 -67.95%
EY 8.60 5.61 0.79 -0.90 3.57 3.72 1.55 212.43%
DY 7.69 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.84 0.72 0.64 0.81 0.85 0.88 1.08 -15.38%

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