[FPI] QoQ 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- 15.8%
YoY- -23.3%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 123,393 98,373 114,743 173,288 152,841 104,971 150,400 -12.39%
PBT 3,579 1,872 3,634 10,838 8,066 2,752 3,406 3.36%
Tax 264 -618 616 -1,099 138 -1,081 -938 -
NP 3,843 1,254 4,250 9,739 8,204 1,671 2,468 34.45%
-
NP to SH 2,991 1,063 3,974 8,642 7,463 1,751 2,511 12.40%
-
Tax Rate -7.38% 33.01% -16.95% 10.14% -1.71% 39.28% 27.54% -
Total Cost 119,550 97,119 110,493 163,549 144,637 103,300 147,932 -13.27%
-
Net Worth 236,787 252,462 250,858 244,445 236,328 227,630 243,567 -1.86%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 14,902 - - - 15,066 -
Div Payout % - - 375.00% - - - 600.00% -
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 236,787 252,462 250,858 244,445 236,328 227,630 243,567 -1.86%
NOSH 249,249 265,749 248,374 246,914 248,766 250,142 251,100 -0.49%
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 3.11% 1.27% 3.70% 5.62% 5.37% 1.59% 1.64% -
ROE 1.26% 0.42% 1.58% 3.54% 3.16% 0.77% 1.03% -
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 49.51 37.02 46.20 70.18 61.44 41.96 59.90 -11.95%
EPS 1.20 0.40 1.60 3.50 3.00 0.70 1.00 12.96%
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 47.83 38.13 44.47 67.16 59.24 40.69 58.29 -12.38%
EPS 1.16 0.41 1.54 3.35 2.89 0.68 0.97 12.70%
DPS 0.00 0.00 5.78 0.00 0.00 0.00 5.84 -
NAPS 0.9178 0.9785 0.9723 0.9474 0.916 0.8823 0.944 -1.86%
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 2.02 2.24 1.63 0.95 1.14 1.67 1.19 42.43%
P/EPS 83.33 207.50 47.19 19.00 23.33 100.00 71.00 11.29%
EY 1.20 0.48 2.12 5.26 4.29 1.00 1.41 -10.21%
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 2.08 2.63 1.98 1.08 1.12 1.67 1.32 35.52%
P/EPS 85.83 243.75 57.19 21.71 23.00 100.00 79.00 5.69%
EY 1.17 0.41 1.75 4.61 4.35 1.00 1.27 -5.33%
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