[FPI] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -64.54%
YoY- -53.08%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 153,505 206,472 135,138 123,236 155,119 190,992 169,766 -6.47%
PBT 7,680 6,425 994 1,964 8,557 13,461 14,851 -35.49%
Tax -2,341 -825 -524 -1,037 -1,894 -2,106 -2,283 1.68%
NP 5,339 5,600 470 927 6,663 11,355 12,568 -43.40%
-
NP to SH 4,286 4,994 1,071 2,061 5,813 9,818 10,650 -45.40%
-
Tax Rate 30.48% 12.84% 52.72% 52.80% 22.13% 15.65% 15.37% -
Total Cost 148,166 200,872 134,668 122,309 148,456 179,637 157,198 -3.85%
-
Net Worth 221,368 219,735 227,587 218,981 217,987 210,727 203,318 5.81%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,838 - - - 14,532 - - -
Div Payout % 229.55% - - - 250.00% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 221,368 219,735 227,587 218,981 217,987 210,727 203,318 5.81%
NOSH 245,965 249,700 267,749 257,624 242,208 239,463 242,045 1.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.48% 2.71% 0.35% 0.75% 4.30% 5.95% 7.40% -
ROE 1.94% 2.27% 0.47% 0.94% 2.67% 4.66% 5.24% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 62.41 82.69 50.47 47.84 64.04 79.76 70.14 -7.46%
EPS 1.70 2.00 0.40 0.80 2.40 4.10 4.40 -46.86%
DPS 4.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 0.90 0.88 0.85 0.85 0.90 0.88 0.84 4.69%
Adjusted Per Share Value based on latest NOSH - 257,624
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 59.48 80.01 52.37 47.75 60.11 74.01 65.78 -6.47%
EPS 1.66 1.94 0.42 0.80 2.25 3.80 4.13 -45.44%
DPS 3.81 0.00 0.00 0.00 5.63 0.00 0.00 -
NAPS 0.8578 0.8515 0.8819 0.8486 0.8447 0.8166 0.7879 5.81%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.72 0.67 0.77 0.86 0.88 0.88 0.97 -
P/RPS 1.15 0.81 1.53 1.80 0.00 0.00 0.00 -
P/EPS 41.32 33.50 192.50 107.50 0.00 0.00 0.00 -
EY 2.42 2.99 0.52 0.93 0.00 0.00 0.00 -
DY 5.56 0.00 0.00 0.00 6.82 0.00 0.00 -
P/NAPS 0.80 0.76 0.91 1.01 0.98 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 16/11/11 18/08/11 27/04/11 03/03/11 18/11/10 30/07/10 -
Price 0.74 0.71 0.71 0.86 0.92 0.94 0.92 -
P/RPS 1.19 0.86 1.41 1.80 0.00 0.00 0.00 -
P/EPS 42.47 35.50 177.50 107.50 0.00 0.00 0.00 -
EY 2.35 2.82 0.56 0.93 0.00 0.00 0.00 -
DY 5.41 0.00 0.00 0.00 6.52 0.00 0.00 -
P/NAPS 0.82 0.81 0.84 1.01 1.02 0.00 0.00 -

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