[FPI] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -91.22%
YoY- 147.37%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 91,327 107,257 76,067 69,171 104,808 91,696 69,855 19.46%
PBT 3,786 7,378 5,787 -857 10,465 11,605 2,122 46.84%
Tax -1,346 115 -761 1,668 59 -2,356 1,508 -
NP 2,440 7,493 5,026 811 10,524 9,249 3,630 -23.17%
-
NP to SH 2,367 7,348 3,035 793 9,032 9,045 2,962 -13.82%
-
Tax Rate 35.55% -1.56% 13.15% - -0.56% 20.30% -71.07% -
Total Cost 88,887 99,764 71,041 68,360 94,284 82,447 66,225 21.56%
-
Net Worth 252,305 247,358 237,463 234,990 267,146 257,252 241,896 2.83%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 14,841 - - - 17,315 - - -
Div Payout % 627.02% - - - 191.71% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 252,305 247,358 237,463 234,990 267,146 257,252 241,896 2.83%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 246,833 0.14%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.67% 6.99% 6.61% 1.17% 10.04% 10.09% 5.20% -
ROE 0.94% 2.97% 1.28% 0.34% 3.38% 3.52% 1.22% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 36.92 43.36 30.75 27.96 42.37 37.07 28.30 19.29%
EPS 1.00 3.00 1.20 0.30 3.60 3.70 1.20 -11.39%
DPS 6.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.02 1.00 0.96 0.95 1.08 1.04 0.98 2.69%
Adjusted Per Share Value based on latest NOSH - 247,358
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 35.40 41.57 29.48 26.81 40.62 35.54 27.08 19.45%
EPS 0.92 2.85 1.18 0.31 3.50 3.51 1.15 -13.76%
DPS 5.75 0.00 0.00 0.00 6.71 0.00 0.00 -
NAPS 0.9779 0.9587 0.9204 0.9108 1.0354 0.9971 0.9376 2.83%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.865 0.83 0.775 0.85 0.89 0.675 0.69 -
P/RPS 2.34 1.91 2.52 3.04 2.10 1.82 2.44 -2.73%
P/EPS 90.39 27.94 63.16 265.14 24.37 18.46 57.50 35.01%
EY 1.11 3.58 1.58 0.38 4.10 5.42 1.74 -25.79%
DY 6.94 0.00 0.00 0.00 7.87 0.00 0.00 -
P/NAPS 0.85 0.83 0.81 0.89 0.82 0.65 0.70 13.75%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 10/11/16 12/08/16 22/04/16 26/02/16 06/11/15 28/08/15 -
Price 1.01 0.80 0.81 0.825 0.91 0.745 0.63 -
P/RPS 2.74 1.84 2.63 2.95 2.15 2.01 2.23 14.64%
P/EPS 105.55 26.93 66.02 257.34 24.92 20.37 52.50 58.95%
EY 0.95 3.71 1.51 0.39 4.01 4.91 1.90 -36.87%
DY 5.94 0.00 0.00 0.00 7.69 0.00 0.00 -
P/NAPS 0.99 0.80 0.84 0.87 0.84 0.72 0.64 33.57%

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