[FPI] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -74.15%
YoY- -40.88%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Revenue 276,684 174,596 393,492 419,884 619,828 492,944 495,276 -8.25%
PBT -3,428 -10,196 7,488 11,008 17,004 7,856 50,980 -
Tax 6,672 4,900 -2,472 -4,324 -5,820 -4,148 -9,848 -
NP 3,244 -5,296 5,016 6,684 11,184 3,708 41,132 -31.33%
-
NP to SH 3,172 -6,696 4,252 7,004 11,848 8,244 36,408 -30.31%
-
Tax Rate - - 33.01% 39.28% 34.23% 52.80% 19.32% -
Total Cost 273,440 179,892 388,476 413,200 608,644 489,236 454,144 -7.23%
-
Net Worth 234,990 229,577 252,462 227,630 214,000 218,981 186,648 3.46%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Net Worth 234,990 229,577 252,462 227,630 214,000 218,981 186,648 3.46%
NOSH 247,358 239,142 265,749 250,142 245,978 257,624 230,430 1.05%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
NP Margin 1.17% -3.03% 1.27% 1.59% 1.80% 0.75% 8.30% -
ROE 1.35% -2.92% 1.68% 3.08% 5.54% 3.76% 19.51% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
RPS 111.86 73.01 148.07 167.86 251.99 191.34 214.94 -9.21%
EPS 1.20 -2.80 1.60 2.80 4.80 3.20 15.80 -31.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.96 0.95 0.91 0.87 0.85 0.81 2.38%
Adjusted Per Share Value based on latest NOSH - 250,142
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
RPS 107.22 67.66 152.48 162.71 240.18 191.02 191.92 -8.25%
EPS 1.23 -2.59 1.65 2.71 4.59 3.19 14.11 -30.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9106 0.8896 0.9783 0.8821 0.8293 0.8486 0.7233 3.46%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/06/09 -
Price 0.85 0.79 0.83 0.70 0.65 0.86 0.56 -
P/RPS 0.76 1.08 0.56 0.42 0.26 0.45 0.26 17.20%
P/EPS 66.28 -28.21 51.88 25.00 13.49 26.88 3.54 54.28%
EY 1.51 -3.54 1.93 4.00 7.41 3.72 28.21 -35.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.82 0.87 0.77 0.75 1.01 0.69 3.83%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Date 22/04/16 24/04/15 18/04/14 26/04/13 25/04/12 27/04/11 31/07/09 -
Price 0.825 0.78 0.975 0.70 0.66 0.86 0.61 -
P/RPS 0.74 1.07 0.66 0.42 0.26 0.45 0.28 15.47%
P/EPS 64.33 -27.86 60.94 25.00 13.70 26.88 3.86 51.65%
EY 1.55 -3.59 1.64 4.00 7.30 3.72 25.90 -34.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.81 1.03 0.77 0.76 1.01 0.75 2.22%

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