[FPI] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
09-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -29.18%
YoY- -65.23%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 273,600 227,008 174,596 463,168 276,605 440,790 393,492 -21.49%
PBT 14,905 -852 -10,196 8,756 11,996 11,850 7,488 58.17%
Tax 501 5,464 4,900 -1,061 -634 -1,658 -2,472 -
NP 15,406 4,612 -5,296 7,695 11,361 10,192 5,016 111.15%
-
NP to SH 13,777 2,576 -6,696 7,589 10,716 8,106 4,252 118.80%
-
Tax Rate -3.36% - - 12.12% 5.29% 13.99% 33.01% -
Total Cost 258,193 222,396 179,892 455,473 265,244 430,598 388,476 -23.82%
-
Net Worth 257,252 252,448 229,577 250,437 246,133 240,646 252,462 1.25%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 7,588 - - - -
Div Payout % - - - 100.00% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 257,252 252,448 229,577 250,437 246,133 240,646 252,462 1.25%
NOSH 247,358 257,600 239,142 247,358 251,156 253,312 265,749 -4.66%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.63% 2.03% -3.03% 1.66% 4.11% 2.31% 1.27% -
ROE 5.36% 1.02% -2.92% 3.03% 4.35% 3.37% 1.68% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 110.61 88.12 73.01 183.09 110.13 174.01 148.07 -17.65%
EPS 5.60 1.00 -2.80 3.00 4.27 3.20 1.60 130.34%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.04 0.98 0.96 0.99 0.98 0.95 0.95 6.21%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 106.00 87.95 67.65 179.45 107.17 170.78 152.45 -21.49%
EPS 5.34 1.00 -2.59 2.94 4.15 3.14 1.65 118.63%
DPS 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
NAPS 0.9967 0.9781 0.8895 0.9703 0.9536 0.9324 0.9781 1.26%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.675 0.69 0.79 0.76 0.98 1.00 0.83 -
P/RPS 0.61 0.78 1.08 0.76 0.89 0.57 0.56 5.86%
P/EPS 12.12 69.00 -28.21 25.33 22.97 31.25 51.88 -62.03%
EY 8.25 1.45 -3.54 3.95 4.35 3.20 1.93 163.15%
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.82 0.77 1.00 1.05 0.87 -17.64%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 06/11/15 28/08/15 24/04/15 09/02/15 10/11/14 28/08/14 18/04/14 -
Price 0.745 0.63 0.78 0.84 0.86 1.03 0.975 -
P/RPS 0.67 0.71 1.07 0.84 0.78 0.59 0.66 1.00%
P/EPS 13.38 63.00 -27.86 28.00 20.16 32.19 60.94 -63.57%
EY 7.48 1.59 -3.59 3.57 4.96 3.11 1.64 174.77%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 0.81 0.85 0.88 1.08 1.03 -21.21%

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