[FPI] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 181.37%
YoY- -59.92%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 43,649 97,754 74,927 123,393 98,373 114,743 173,288 -60.14%
PBT -2,549 -1,154 5,603 3,579 1,872 3,634 10,838 -
Tax 1,225 327 -2,178 264 -618 616 -1,099 -
NP -1,324 -827 3,425 3,843 1,254 4,250 9,739 -
-
NP to SH -1,674 -449 3,984 2,991 1,063 3,974 8,642 -
-
Tax Rate - - 38.87% -7.38% 33.01% -16.95% 10.14% -
Total Cost 44,973 98,581 71,502 119,550 97,119 110,493 163,549 -57.74%
-
Net Worth 229,577 222,254 244,020 236,787 252,462 250,858 244,445 -4.10%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 6,734 - - - 14,902 - -
Div Payout % - 0.00% - - - 375.00% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 229,577 222,254 244,020 236,787 252,462 250,858 244,445 -4.10%
NOSH 239,142 247,358 248,999 249,249 265,749 248,374 246,914 -2.11%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -3.03% -0.85% 4.57% 3.11% 1.27% 3.70% 5.62% -
ROE -0.73% -0.20% 1.63% 1.26% 0.42% 1.58% 3.54% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.25 43.54 30.09 49.51 37.02 46.20 70.18 -59.29%
EPS -0.70 -0.20 1.60 1.20 0.40 1.60 3.50 -
DPS 0.00 3.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.96 0.99 0.98 0.95 0.95 1.01 0.99 -2.03%
Adjusted Per Share Value based on latest NOSH - 249,249
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 16.92 37.89 29.04 47.83 38.13 44.47 67.16 -60.14%
EPS -0.65 -0.17 1.54 1.16 0.41 1.54 3.35 -
DPS 0.00 2.61 0.00 0.00 0.00 5.78 0.00 -
NAPS 0.8898 0.8614 0.9458 0.9178 0.9785 0.9723 0.9474 -4.09%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.79 0.76 0.98 1.00 0.83 0.755 0.665 -
P/RPS 4.33 3.82 3.26 2.02 2.24 1.63 0.95 175.15%
P/EPS -112.86 -380.00 61.25 83.33 207.50 47.19 19.00 -
EY -0.89 -0.26 1.63 1.20 0.48 2.12 5.26 -
DY 0.00 3.95 0.00 0.00 0.00 7.95 0.00 -
P/NAPS 0.82 0.77 1.00 1.05 0.87 0.75 0.67 14.43%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 24/04/15 09/02/15 10/11/14 28/08/14 18/04/14 21/02/14 15/11/13 -
Price 0.78 0.84 0.86 1.03 0.975 0.915 0.76 -
P/RPS 4.27 4.22 2.86 2.08 2.63 1.98 1.08 150.24%
P/EPS -111.43 -420.00 53.75 85.83 243.75 57.19 21.71 -
EY -0.90 -0.24 1.86 1.17 0.41 1.75 4.61 -
DY 0.00 3.57 0.00 0.00 0.00 6.56 0.00 -
P/NAPS 0.81 0.85 0.88 1.08 1.03 0.91 0.77 3.43%

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