[FPI] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 32.2%
YoY- -54.99%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 227,008 174,596 463,168 276,605 440,790 393,492 543,015 -44.17%
PBT -852 -10,196 8,756 11,996 11,850 7,488 24,034 -
Tax 5,464 4,900 -1,061 -634 -1,658 -2,472 -169 -
NP 4,612 -5,296 7,695 11,361 10,192 5,016 23,865 -66.67%
-
NP to SH 2,576 -6,696 7,589 10,716 8,106 4,252 21,824 -76.03%
-
Tax Rate - - 12.12% 5.29% 13.99% 33.01% 0.70% -
Total Cost 222,396 179,892 455,473 265,244 430,598 388,476 519,150 -43.26%
-
Net Worth 252,448 229,577 250,437 246,133 240,646 252,462 250,560 0.50%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 7,588 - - - 14,884 -
Div Payout % - - 100.00% - - - 68.20% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 252,448 229,577 250,437 246,133 240,646 252,462 250,560 0.50%
NOSH 257,600 239,142 247,358 251,156 253,312 265,749 248,079 2.54%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.03% -3.03% 1.66% 4.11% 2.31% 1.27% 4.39% -
ROE 1.02% -2.92% 3.03% 4.35% 3.37% 1.68% 8.71% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 88.12 73.01 183.09 110.13 174.01 148.07 218.89 -45.56%
EPS 1.00 -2.80 3.00 4.27 3.20 1.60 8.80 -76.63%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 6.00 -
NAPS 0.98 0.96 0.99 0.98 0.95 0.95 1.01 -1.99%
Adjusted Per Share Value based on latest NOSH - 248,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 87.95 67.65 179.45 107.17 170.78 152.45 210.39 -44.18%
EPS 1.00 -2.59 2.94 4.15 3.14 1.65 8.46 -76.00%
DPS 0.00 0.00 2.94 0.00 0.00 0.00 5.77 -
NAPS 0.9781 0.8895 0.9703 0.9536 0.9324 0.9781 0.9708 0.50%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.69 0.79 0.76 0.98 1.00 0.83 0.755 -
P/RPS 0.78 1.08 0.76 0.89 0.57 0.56 0.34 74.20%
P/EPS 69.00 -28.21 25.33 22.97 31.25 51.88 8.58 302.93%
EY 1.45 -3.54 3.95 4.35 3.20 1.93 11.65 -75.16%
DY 0.00 0.00 3.95 0.00 0.00 0.00 7.95 -
P/NAPS 0.70 0.82 0.77 1.00 1.05 0.87 0.75 -4.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 24/04/15 09/02/15 10/11/14 28/08/14 18/04/14 21/02/14 -
Price 0.63 0.78 0.84 0.86 1.03 0.975 0.915 -
P/RPS 0.71 1.07 0.84 0.78 0.59 0.66 0.42 42.04%
P/EPS 63.00 -27.86 28.00 20.16 32.19 60.94 10.40 233.40%
EY 1.59 -3.59 3.57 4.96 3.11 1.64 9.61 -69.96%
DY 0.00 0.00 3.57 0.00 0.00 0.00 6.56 -
P/NAPS 0.64 0.81 0.85 0.88 1.08 1.03 0.91 -20.96%

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