[FPI] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -30.89%
YoY- 43.72%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 150,400 227,380 201,737 154,957 153,505 206,472 135,138 7.35%
PBT 3,406 15,042 13,860 4,251 7,680 6,425 994 126.43%
Tax -938 -2,742 -2,041 -1,455 -2,341 -825 -524 47.16%
NP 2,468 12,300 11,819 2,796 5,339 5,600 470 200.59%
-
NP to SH 2,511 11,267 10,360 2,962 4,286 4,994 1,071 76.02%
-
Tax Rate 27.54% 18.23% 14.73% 34.23% 30.48% 12.84% 52.72% -
Total Cost 147,932 215,080 189,918 152,161 148,166 200,872 134,668 6.43%
-
Net Worth 243,567 232,688 224,466 214,000 221,368 219,735 227,587 4.60%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 15,066 - - - 9,838 - - -
Div Payout % 600.00% - - - 229.55% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 243,567 232,688 224,466 214,000 221,368 219,735 227,587 4.60%
NOSH 251,100 244,934 246,666 245,978 245,965 249,700 267,749 -4.17%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.64% 5.41% 5.86% 1.80% 3.48% 2.71% 0.35% -
ROE 1.03% 4.84% 4.62% 1.38% 1.94% 2.27% 0.47% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 59.90 92.83 81.79 63.00 62.41 82.69 50.47 12.03%
EPS 1.00 4.60 4.20 1.20 1.70 2.00 0.40 83.69%
DPS 6.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.97 0.95 0.91 0.87 0.90 0.88 0.85 9.15%
Adjusted Per Share Value based on latest NOSH - 245,978
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 58.29 88.13 78.19 60.06 59.50 80.03 52.38 7.35%
EPS 0.97 4.37 4.02 1.15 1.66 1.94 0.42 74.27%
DPS 5.84 0.00 0.00 0.00 3.81 0.00 0.00 -
NAPS 0.944 0.9019 0.87 0.8294 0.858 0.8517 0.8821 4.60%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.71 0.65 0.64 0.65 0.72 0.67 0.77 -
P/RPS 1.19 0.70 0.78 1.03 1.15 0.81 1.53 -15.36%
P/EPS 71.00 14.13 15.24 53.98 41.32 33.50 192.50 -48.41%
EY 1.41 7.08 6.56 1.85 2.42 2.99 0.52 93.86%
DY 8.45 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.73 0.68 0.70 0.75 0.80 0.76 0.91 -13.60%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 09/11/12 15/08/12 25/04/12 24/02/12 16/11/11 18/08/11 -
Price 0.79 0.73 0.62 0.66 0.74 0.71 0.71 -
P/RPS 1.32 0.79 0.76 1.05 1.19 0.86 1.41 -4.28%
P/EPS 79.00 15.87 14.76 54.81 42.47 35.50 177.50 -41.56%
EY 1.27 6.30 6.77 1.82 2.35 2.82 0.56 72.18%
DY 7.59 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 0.81 0.77 0.68 0.76 0.82 0.81 0.84 -2.38%

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