[FPI] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 92.19%
YoY- 2.21%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 258,373 123,236 515,878 360,758 169,766 509,501 397,675 -25.04%
PBT 2,956 1,964 36,869 28,312 14,851 49,803 43,865 -83.52%
Tax -1,561 -1,037 -6,283 -4,389 -2,283 -7,773 -7,246 -64.16%
NP 1,395 927 30,586 23,923 12,568 42,030 36,619 -88.74%
-
NP to SH 3,130 2,061 26,281 20,468 10,650 36,110 31,719 -78.73%
-
Tax Rate 52.81% 52.80% 17.04% 15.50% 15.37% 15.61% 16.52% -
Total Cost 256,978 122,309 485,292 336,835 157,198 467,471 361,056 -20.33%
-
Net Worth 204,653 218,981 221,055 214,426 203,318 203,733 202,461 0.72%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 14,737 - - 23,417 6,981 -
Div Payout % - - 56.07% - - 64.85% 22.01% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 204,653 218,981 221,055 214,426 203,318 203,733 202,461 0.72%
NOSH 240,769 257,624 245,616 243,666 242,045 234,176 232,714 2.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.54% 0.75% 5.93% 6.63% 7.40% 8.25% 9.21% -
ROE 1.53% 0.94% 11.89% 9.55% 5.24% 17.72% 15.67% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 107.31 47.84 210.03 148.05 70.14 217.57 170.89 -26.73%
EPS 1.30 0.80 10.70 8.40 4.40 15.42 13.63 -79.21%
DPS 0.00 0.00 6.00 0.00 0.00 10.00 3.00 -
NAPS 0.85 0.85 0.90 0.88 0.84 0.87 0.87 -1.54%
Adjusted Per Share Value based on latest NOSH - 239,463
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 100.10 47.74 199.86 139.76 65.77 197.39 154.07 -25.04%
EPS 1.21 0.80 10.18 7.93 4.13 13.99 12.29 -78.76%
DPS 0.00 0.00 5.71 0.00 0.00 9.07 2.70 -
NAPS 0.7929 0.8484 0.8564 0.8307 0.7877 0.7893 0.7844 0.72%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.77 0.86 0.88 0.88 0.97 1.06 0.69 -
P/RPS 0.72 1.80 0.00 0.00 0.00 0.00 0.40 48.13%
P/EPS 59.23 107.50 0.00 0.00 0.00 0.00 5.06 417.86%
EY 1.69 0.93 0.00 0.00 0.00 0.00 19.75 -80.66%
DY 0.00 0.00 6.82 0.00 0.00 0.00 4.35 -
P/NAPS 0.91 1.01 0.98 0.00 0.00 1.18 0.79 9.91%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 27/04/11 03/03/11 18/11/10 30/07/10 19/05/10 05/02/10 -
Price 0.71 0.86 0.92 0.94 0.92 1.03 0.72 -
P/RPS 0.66 1.80 0.00 0.00 0.00 0.00 0.42 35.27%
P/EPS 54.62 107.50 0.00 0.00 0.00 0.00 5.28 376.80%
EY 1.83 0.93 0.00 0.00 0.00 0.00 18.93 -79.02%
DY 0.00 0.00 6.52 0.00 0.00 0.00 4.17 -
P/NAPS 0.84 1.01 1.02 0.00 0.00 1.14 0.83 0.80%

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