[FPI] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -188.23%
YoY- -257.48%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 389,112 302,100 276,684 174,596 393,492 419,884 619,828 -7.46%
PBT 30,896 42,868 -3,428 -10,196 7,488 11,008 17,004 10.46%
Tax -4,384 -6,884 6,672 4,900 -2,472 -4,324 -5,820 -4.61%
NP 26,512 35,984 3,244 -5,296 5,016 6,684 11,184 15.46%
-
NP to SH 26,452 35,760 3,172 -6,696 4,252 7,004 11,848 14.31%
-
Tax Rate 14.19% 16.06% - - 33.01% 39.28% 34.23% -
Total Cost 362,600 266,116 273,440 179,892 388,476 413,200 608,644 -8.26%
-
Net Worth 281,988 244,884 234,990 229,577 252,462 227,630 214,000 4.70%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 281,988 244,884 234,990 229,577 252,462 227,630 214,000 4.70%
NOSH 247,358 247,358 247,358 239,142 265,749 250,142 245,978 0.09%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.81% 11.91% 1.17% -3.03% 1.27% 1.59% 1.80% -
ROE 9.38% 14.60% 1.35% -2.92% 1.68% 3.08% 5.54% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 157.31 122.13 111.86 73.01 148.07 167.86 251.99 -7.54%
EPS 10.80 14.40 1.20 -2.80 1.60 2.80 4.80 14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.99 0.95 0.96 0.95 0.91 0.87 4.60%
Adjusted Per Share Value based on latest NOSH - 239,142
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 150.75 117.04 107.19 67.64 152.44 162.67 240.13 -7.46%
EPS 10.25 13.85 1.23 -2.59 1.65 2.71 4.59 14.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0925 0.9487 0.9104 0.8894 0.9781 0.8819 0.8291 4.70%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.54 0.865 0.85 0.79 0.83 0.70 0.65 -
P/RPS 0.98 0.71 0.76 1.08 0.56 0.42 0.26 24.73%
P/EPS 14.40 5.98 66.28 -28.21 51.88 25.00 13.49 1.09%
EY 6.94 16.71 1.51 -3.54 1.93 4.00 7.41 -1.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.87 0.89 0.82 0.87 0.77 0.75 10.28%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 17/05/17 22/04/16 24/04/15 18/04/14 26/04/13 25/04/12 -
Price 1.46 0.84 0.825 0.78 0.975 0.70 0.66 -
P/RPS 0.93 0.69 0.74 1.07 0.66 0.42 0.26 23.65%
P/EPS 13.65 5.81 64.33 -27.86 60.94 25.00 13.70 -0.06%
EY 7.32 17.21 1.55 -3.59 1.64 4.00 7.30 0.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.85 0.87 0.81 1.03 0.77 0.76 9.07%

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