[FPI] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
06-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 205.37%
YoY- 127.03%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 76,067 69,171 104,808 91,696 69,855 43,649 97,754 -15.41%
PBT 5,787 -857 10,465 11,605 2,122 -2,549 -1,154 -
Tax -761 1,668 59 -2,356 1,508 1,225 327 -
NP 5,026 811 10,524 9,249 3,630 -1,324 -827 -
-
NP to SH 3,035 793 9,032 9,045 2,962 -1,674 -449 -
-
Tax Rate 13.15% - -0.56% 20.30% -71.07% - - -
Total Cost 71,041 68,360 94,284 82,447 66,225 44,973 98,581 -19.63%
-
Net Worth 237,463 234,990 267,146 257,252 241,896 229,577 222,254 4.51%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 17,315 - - - 6,734 -
Div Payout % - - 191.71% - - - 0.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 237,463 234,990 267,146 257,252 241,896 229,577 222,254 4.51%
NOSH 247,358 247,358 247,358 247,358 246,833 239,142 247,358 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.61% 1.17% 10.04% 10.09% 5.20% -3.03% -0.85% -
ROE 1.28% 0.34% 3.38% 3.52% 1.22% -0.73% -0.20% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 30.75 27.96 42.37 37.07 28.30 18.25 43.54 -20.71%
EPS 1.20 0.30 3.60 3.70 1.20 -0.70 -0.20 -
DPS 0.00 0.00 7.00 0.00 0.00 0.00 3.00 -
NAPS 0.96 0.95 1.08 1.04 0.98 0.96 0.99 -2.03%
Adjusted Per Share Value based on latest NOSH - 247,358
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 29.48 26.81 40.62 35.54 27.08 16.92 37.89 -15.41%
EPS 1.18 0.31 3.50 3.51 1.15 -0.65 -0.17 -
DPS 0.00 0.00 6.71 0.00 0.00 0.00 2.61 -
NAPS 0.9204 0.9108 1.0354 0.9971 0.9376 0.8898 0.8614 4.51%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.775 0.85 0.89 0.675 0.69 0.79 0.76 -
P/RPS 2.52 3.04 2.10 1.82 2.44 4.33 3.82 -24.23%
P/EPS 63.16 265.14 24.37 18.46 57.50 -112.86 -380.00 -
EY 1.58 0.38 4.10 5.42 1.74 -0.89 -0.26 -
DY 0.00 0.00 7.87 0.00 0.00 0.00 3.95 -
P/NAPS 0.81 0.89 0.82 0.65 0.70 0.82 0.77 3.43%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 12/08/16 22/04/16 26/02/16 06/11/15 28/08/15 24/04/15 09/02/15 -
Price 0.81 0.825 0.91 0.745 0.63 0.78 0.84 -
P/RPS 2.63 2.95 2.15 2.01 2.23 4.27 4.22 -27.05%
P/EPS 66.02 257.34 24.92 20.37 52.50 -111.43 -420.00 -
EY 1.51 0.39 4.01 4.91 1.90 -0.90 -0.24 -
DY 0.00 0.00 7.69 0.00 0.00 0.00 3.57 -
P/NAPS 0.84 0.87 0.84 0.72 0.64 0.81 0.85 -0.78%

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