[FPI] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
06-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 702.25%
YoY- 28.57%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 145,238 69,171 310,008 205,200 113,504 43,649 463,168 -53.87%
PBT 4,930 -857 21,644 11,179 -426 -2,549 8,756 -31.83%
Tax 907 1,668 435 376 2,732 1,225 -1,061 -
NP 5,837 811 22,079 11,555 2,306 -1,324 7,695 -16.84%
-
NP to SH 3,828 793 19,365 10,333 1,288 -1,674 7,589 -36.66%
-
Tax Rate -18.40% - -2.01% -3.36% - - 12.12% -
Total Cost 139,401 68,360 287,929 193,645 111,198 44,973 455,473 -54.61%
-
Net Worth 237,463 234,990 267,146 257,252 252,448 229,577 250,437 -3.48%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 17,315 - - - 7,588 -
Div Payout % - - 89.41% - - - 100.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 237,463 234,990 267,146 257,252 252,448 229,577 250,437 -3.48%
NOSH 247,358 247,358 247,358 247,358 257,600 239,142 247,358 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.02% 1.17% 7.12% 5.63% 2.03% -3.03% 1.66% -
ROE 1.61% 0.34% 7.25% 4.02% 0.51% -0.73% 3.03% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 58.72 27.96 125.33 82.96 44.06 18.25 183.09 -53.17%
EPS 1.50 0.30 7.80 4.20 0.50 -0.70 3.00 -37.03%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 3.00 -
NAPS 0.96 0.95 1.08 1.04 0.98 0.96 0.99 -2.03%
Adjusted Per Share Value based on latest NOSH - 247,358
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 56.27 26.80 120.11 79.50 43.98 16.91 179.45 -53.87%
EPS 1.48 0.31 7.50 4.00 0.50 -0.65 2.94 -36.74%
DPS 0.00 0.00 6.71 0.00 0.00 0.00 2.94 -
NAPS 0.92 0.9104 1.035 0.9967 0.9781 0.8895 0.9703 -3.48%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.775 0.85 0.89 0.675 0.69 0.79 0.76 -
P/RPS 1.32 3.04 0.71 0.81 1.57 4.33 0.76 44.53%
P/EPS 50.08 265.14 11.37 16.16 138.00 -112.86 25.33 57.59%
EY 2.00 0.38 8.80 6.19 0.72 -0.89 3.95 -36.49%
DY 0.00 0.00 7.87 0.00 0.00 0.00 3.95 -
P/NAPS 0.81 0.89 0.82 0.65 0.70 0.82 0.77 3.43%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 12/08/16 22/04/16 26/02/16 06/11/15 28/08/15 24/04/15 09/02/15 -
Price 0.81 0.825 0.91 0.745 0.63 0.78 0.84 -
P/RPS 1.38 2.95 0.73 0.90 1.43 4.27 0.84 39.27%
P/EPS 52.34 257.34 11.62 17.83 126.00 -111.43 28.00 51.80%
EY 1.91 0.39 8.60 5.61 0.79 -0.90 3.57 -34.12%
DY 0.00 0.00 7.69 0.00 0.00 0.00 3.57 -
P/NAPS 0.84 0.87 0.84 0.72 0.64 0.81 0.85 -0.78%

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