[FPI] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -68.63%
YoY- -77.17%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 618,350 619,793 516,746 492,944 515,878 721,516 679,064 -6.03%
PBT 17,062 12,508 5,912 7,856 36,869 56,624 59,404 -56.36%
Tax -4,727 -3,181 -3,122 -4,148 -6,283 -8,778 -9,132 -35.45%
NP 12,335 9,326 2,790 3,708 30,586 47,846 50,272 -60.70%
-
NP to SH 12,411 10,833 6,260 8,244 26,281 40,936 42,600 -55.95%
-
Tax Rate 27.70% 25.43% 52.81% 52.80% 17.04% 15.50% 15.37% -
Total Cost 606,015 610,466 513,956 489,236 485,292 673,670 628,792 -2.42%
-
Net Worth 221,368 216,666 204,653 218,981 221,055 214,426 203,318 5.81%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,838 - - - 14,737 - - -
Div Payout % 79.27% - - - 56.07% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 221,368 216,666 204,653 218,981 221,055 214,426 203,318 5.81%
NOSH 245,965 246,212 240,769 257,624 245,616 243,666 242,045 1.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.99% 1.50% 0.54% 0.75% 5.93% 6.63% 7.40% -
ROE 5.61% 5.00% 3.06% 3.76% 11.89% 19.09% 20.95% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 251.40 251.73 214.62 191.34 210.03 296.11 280.55 -7.03%
EPS 5.00 4.40 2.60 3.20 10.70 16.80 17.60 -56.68%
DPS 4.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 0.90 0.88 0.85 0.85 0.90 0.88 0.84 4.69%
Adjusted Per Share Value based on latest NOSH - 257,624
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 239.56 240.12 200.20 190.97 199.86 279.53 263.08 -6.03%
EPS 4.81 4.20 2.43 3.19 10.18 15.86 16.50 -55.93%
DPS 3.81 0.00 0.00 0.00 5.71 0.00 0.00 -
NAPS 0.8576 0.8394 0.7929 0.8484 0.8564 0.8307 0.7877 5.81%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.72 0.67 0.77 0.86 0.88 0.88 0.97 -
P/RPS 0.29 0.27 0.36 0.45 0.00 0.00 0.00 -
P/EPS 14.27 15.23 29.62 26.88 0.00 0.00 0.00 -
EY 7.01 6.57 3.38 3.72 0.00 0.00 0.00 -
DY 5.56 0.00 0.00 0.00 6.82 0.00 0.00 -
P/NAPS 0.80 0.76 0.91 1.01 0.98 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 16/11/11 18/08/11 27/04/11 03/03/11 18/11/10 30/07/10 -
Price 0.74 0.71 0.71 0.86 0.92 0.94 0.92 -
P/RPS 0.29 0.28 0.33 0.45 0.00 0.00 0.00 -
P/EPS 14.67 16.14 27.31 26.88 0.00 0.00 0.00 -
EY 6.82 6.20 3.66 3.72 0.00 0.00 0.00 -
DY 5.41 0.00 0.00 0.00 6.52 0.00 0.00 -
P/NAPS 0.82 0.81 0.84 1.01 1.02 0.00 0.00 -

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