[FPI] QoQ 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- 33.2%
YoY- -53.9%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 69,855 43,649 97,754 74,927 123,393 98,373 114,743 -28.23%
PBT 2,122 -2,549 -1,154 5,603 3,579 1,872 3,634 -30.20%
Tax 1,508 1,225 327 -2,178 264 -618 616 81.93%
NP 3,630 -1,324 -827 3,425 3,843 1,254 4,250 -10.00%
-
NP to SH 2,962 -1,674 -449 3,984 2,991 1,063 3,974 -17.83%
-
Tax Rate -71.07% - - 38.87% -7.38% 33.01% -16.95% -
Total Cost 66,225 44,973 98,581 71,502 119,550 97,119 110,493 -28.97%
-
Net Worth 241,896 229,577 222,254 244,020 236,787 252,462 250,858 -2.40%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 6,734 - - - 14,902 -
Div Payout % - - 0.00% - - - 375.00% -
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 241,896 229,577 222,254 244,020 236,787 252,462 250,858 -2.40%
NOSH 246,833 239,142 247,358 248,999 249,249 265,749 248,374 -0.41%
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 5.20% -3.03% -0.85% 4.57% 3.11% 1.27% 3.70% -
ROE 1.22% -0.73% -0.20% 1.63% 1.26% 0.42% 1.58% -
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 28.30 18.25 43.54 30.09 49.51 37.02 46.20 -27.93%
EPS 1.20 -0.70 -0.20 1.60 1.20 0.40 1.60 -17.49%
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 27.08 16.92 37.89 29.04 47.83 38.13 44.47 -28.22%
EPS 1.15 -0.65 -0.17 1.54 1.16 0.41 1.54 -17.73%
DPS 0.00 0.00 2.61 0.00 0.00 0.00 5.78 -
NAPS 0.9376 0.8898 0.8614 0.9458 0.9178 0.9785 0.9723 -2.40%
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 2.44 4.33 3.82 3.26 2.02 2.24 1.63 30.95%
P/EPS 57.50 -112.86 -380.00 61.25 83.33 207.50 47.19 14.12%
EY 1.74 -0.89 -0.26 1.63 1.20 0.48 2.12 -12.37%
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 2.23 4.27 4.22 2.86 2.08 2.63 1.98 8.27%
P/EPS 52.50 -111.43 -420.00 53.75 85.83 243.75 57.19 -5.55%
EY 1.90 -0.90 -0.24 1.86 1.17 0.41 1.75 5.65%
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