[FPI] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
03-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -35.8%
YoY- -37.86%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 619,793 516,746 492,944 515,878 721,516 679,064 509,501 13.94%
PBT 12,508 5,912 7,856 36,869 56,624 59,404 49,803 -60.15%
Tax -3,181 -3,122 -4,148 -6,283 -8,778 -9,132 -7,773 -44.84%
NP 9,326 2,790 3,708 30,586 47,846 50,272 42,030 -63.31%
-
NP to SH 10,833 6,260 8,244 26,281 40,936 42,600 36,110 -55.15%
-
Tax Rate 25.43% 52.81% 52.80% 17.04% 15.50% 15.37% 15.61% -
Total Cost 610,466 513,956 489,236 485,292 673,670 628,792 467,471 19.45%
-
Net Worth 216,666 204,653 218,981 221,055 214,426 203,318 203,733 4.18%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 14,737 - - 23,417 -
Div Payout % - - - 56.07% - - 64.85% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 216,666 204,653 218,981 221,055 214,426 203,318 203,733 4.18%
NOSH 246,212 240,769 257,624 245,616 243,666 242,045 234,176 3.39%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.50% 0.54% 0.75% 5.93% 6.63% 7.40% 8.25% -
ROE 5.00% 3.06% 3.76% 11.89% 19.09% 20.95% 17.72% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 251.73 214.62 191.34 210.03 296.11 280.55 217.57 10.20%
EPS 4.40 2.60 3.20 10.70 16.80 17.60 15.42 -56.62%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 10.00 -
NAPS 0.88 0.85 0.85 0.90 0.88 0.84 0.87 0.76%
Adjusted Per Share Value based on latest NOSH - 242,208
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 240.12 200.20 190.97 199.86 279.53 263.08 197.39 13.94%
EPS 4.20 2.43 3.19 10.18 15.86 16.50 13.99 -55.13%
DPS 0.00 0.00 0.00 5.71 0.00 0.00 9.07 -
NAPS 0.8394 0.7929 0.8484 0.8564 0.8307 0.7877 0.7893 4.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.67 0.77 0.86 0.88 0.88 0.97 1.06 -
P/RPS 0.27 0.36 0.45 0.00 0.00 0.00 0.00 -
P/EPS 15.23 29.62 26.88 0.00 0.00 0.00 0.00 -
EY 6.57 3.38 3.72 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 6.82 0.00 0.00 0.00 -
P/NAPS 0.76 0.91 1.01 0.98 0.00 0.00 1.18 -25.40%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 18/08/11 27/04/11 03/03/11 18/11/10 30/07/10 19/05/10 -
Price 0.71 0.71 0.86 0.92 0.94 0.92 1.03 -
P/RPS 0.28 0.33 0.45 0.00 0.00 0.00 0.00 -
P/EPS 16.14 27.31 26.88 0.00 0.00 0.00 0.00 -
EY 6.20 3.66 3.72 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 6.52 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 1.01 1.02 0.00 0.00 1.14 -20.35%

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