[FPI] QoQ Cumulative 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- -5.57%
YoY- -65.23%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 205,200 113,504 43,649 463,168 207,454 220,395 98,373 63.18%
PBT 11,179 -426 -2,549 8,756 8,997 5,925 1,872 228.79%
Tax 376 2,732 1,225 -1,061 -476 -829 -618 -
NP 11,555 2,306 -1,324 7,695 8,521 5,096 1,254 338.92%
-
NP to SH 10,333 1,288 -1,674 7,589 8,037 4,053 1,063 354.84%
-
Tax Rate -3.36% - - 12.12% 5.29% 13.99% 33.01% -
Total Cost 193,645 111,198 44,973 455,473 198,933 215,299 97,119 58.35%
-
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 4.02% 0.51% -0.73% 3.03% 3.27% 1.68% 0.42% -
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 82.96 44.06 18.25 183.09 82.60 87.01 37.02 71.16%
EPS 4.20 0.50 -0.70 3.00 3.20 1.60 0.40 378.81%
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 79.50 43.97 16.91 179.44 80.37 85.38 38.11 63.18%
EPS 4.00 0.50 -0.65 2.94 3.11 1.57 0.41 355.94%
DPS 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
NAPS 0.9966 0.978 0.8894 0.9702 0.9536 0.9323 0.9781 1.25%
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 0.81 1.57 4.33 0.76 1.19 1.15 2.24 -49.21%
P/EPS 16.16 138.00 -112.86 25.33 30.63 62.50 207.50 -81.73%
EY 6.19 0.72 -0.89 3.95 3.27 1.60 0.48 449.06%
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 0.90 1.43 4.27 0.84 1.04 1.18 2.63 -51.04%
P/EPS 17.83 126.00 -111.43 28.00 26.88 64.37 243.75 -82.48%
EY 5.61 0.79 -0.90 3.57 3.72 1.55 0.41 471.16%
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