[FPI] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 84.57%
YoY- 202.63%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 254,896 104,971 734,473 584,074 356,694 154,957 618,350 -44.64%
PBT 9,846 2,752 36,559 33,153 18,111 4,251 17,062 -30.70%
Tax 29 -1,081 -7,176 -6,238 -3,496 -1,455 -4,727 -
NP 9,875 1,671 29,383 26,915 14,615 2,796 12,335 -13.79%
-
NP to SH 9,214 1,751 27,100 24,589 13,322 2,962 12,411 -18.02%
-
Tax Rate -0.29% 39.28% 19.63% 18.82% 19.30% 34.23% 27.70% -
Total Cost 245,021 103,300 705,090 557,159 342,079 152,161 606,015 -45.35%
-
Net Worth 236,575 227,630 238,972 233,595 224,500 214,000 221,368 4.53%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 14,781 - - - 9,838 -
Div Payout % - - 54.55% - - - 79.27% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 236,575 227,630 238,972 233,595 224,500 214,000 221,368 4.53%
NOSH 249,027 250,142 246,363 245,890 246,703 245,978 245,965 0.82%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.87% 1.59% 4.00% 4.61% 4.10% 1.80% 1.99% -
ROE 3.89% 0.77% 11.34% 10.53% 5.93% 1.38% 5.61% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 102.36 41.96 298.13 237.53 144.58 63.00 251.40 -45.09%
EPS 3.70 0.70 11.00 10.00 5.40 1.20 5.00 -18.20%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 4.00 -
NAPS 0.95 0.91 0.97 0.95 0.91 0.87 0.90 3.67%
Adjusted Per Share Value based on latest NOSH - 244,934
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 98.75 40.67 284.55 226.28 138.19 60.03 239.56 -44.64%
EPS 3.57 0.68 10.50 9.53 5.16 1.15 4.81 -18.03%
DPS 0.00 0.00 5.73 0.00 0.00 0.00 3.81 -
NAPS 0.9165 0.8819 0.9258 0.905 0.8697 0.8291 0.8576 4.53%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.70 0.70 0.71 0.65 0.64 0.65 0.72 -
P/RPS 0.68 1.67 0.24 0.27 0.44 1.03 0.29 76.59%
P/EPS 18.92 100.00 6.45 6.50 11.85 53.98 14.27 20.70%
EY 5.29 1.00 15.49 15.38 8.44 1.85 7.01 -17.12%
DY 0.00 0.00 8.45 0.00 0.00 0.00 5.56 -
P/NAPS 0.74 0.77 0.73 0.68 0.70 0.75 0.80 -5.06%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 26/04/13 22/02/13 09/11/12 15/08/12 25/04/12 24/02/12 -
Price 0.69 0.70 0.79 0.73 0.62 0.66 0.74 -
P/RPS 0.67 1.67 0.26 0.31 0.43 1.05 0.29 74.85%
P/EPS 18.65 100.00 7.18 7.30 11.48 54.81 14.67 17.37%
EY 5.36 1.00 13.92 13.70 8.71 1.82 6.82 -14.84%
DY 0.00 0.00 7.59 0.00 0.00 0.00 5.41 -
P/NAPS 0.73 0.77 0.81 0.77 0.68 0.76 0.82 -7.46%

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