[FPI] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -95.9%
YoY- 147.37%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 343,822 252,495 145,238 69,171 310,008 205,200 113,504 108.65%
PBT 16,094 12,308 4,930 -857 21,644 11,179 -426 -
Tax -324 1,022 907 1,668 435 376 2,732 -
NP 15,770 13,330 5,837 811 22,079 11,555 2,306 258.19%
-
NP to SH 13,543 11,176 3,828 793 19,365 10,333 1,288 376.54%
-
Tax Rate 2.01% -8.30% -18.40% - -2.01% -3.36% - -
Total Cost 328,052 239,165 139,401 68,360 287,929 193,645 111,198 105.02%
-
Net Worth 252,305 247,358 237,463 234,990 267,146 257,252 252,448 -0.03%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 14,841 - - - 17,315 - - -
Div Payout % 109.59% - - - 89.41% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 252,305 247,358 237,463 234,990 267,146 257,252 252,448 -0.03%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 257,600 -2.65%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.59% 5.28% 4.02% 1.17% 7.12% 5.63% 2.03% -
ROE 5.37% 4.52% 1.61% 0.34% 7.25% 4.02% 0.51% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 139.00 102.08 58.72 27.96 125.33 82.96 44.06 114.35%
EPS 5.50 4.50 1.50 0.30 7.80 4.20 0.50 391.02%
DPS 6.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.02 1.00 0.96 0.95 1.08 1.04 0.98 2.69%
Adjusted Per Share Value based on latest NOSH - 247,358
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 133.21 97.83 56.27 26.80 120.11 79.50 43.98 108.63%
EPS 5.25 4.33 1.48 0.31 7.50 4.00 0.50 376.10%
DPS 5.75 0.00 0.00 0.00 6.71 0.00 0.00 -
NAPS 0.9775 0.9584 0.92 0.9104 1.035 0.9967 0.9781 -0.04%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.865 0.83 0.775 0.85 0.89 0.675 0.69 -
P/RPS 0.62 0.81 1.32 3.04 0.71 0.81 1.57 -46.02%
P/EPS 15.80 18.37 50.08 265.14 11.37 16.16 138.00 -76.26%
EY 6.33 5.44 2.00 0.38 8.80 6.19 0.72 323.17%
DY 6.94 0.00 0.00 0.00 7.87 0.00 0.00 -
P/NAPS 0.85 0.83 0.81 0.89 0.82 0.65 0.70 13.75%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 10/11/16 12/08/16 22/04/16 26/02/16 06/11/15 28/08/15 -
Price 1.01 0.80 0.81 0.825 0.91 0.745 0.63 -
P/RPS 0.73 0.78 1.38 2.95 0.73 0.90 1.43 -35.99%
P/EPS 18.45 17.71 52.34 257.34 11.62 17.83 126.00 -72.05%
EY 5.42 5.65 1.91 0.39 8.60 5.61 0.79 258.96%
DY 5.94 0.00 0.00 0.00 7.69 0.00 0.00 -
P/NAPS 0.99 0.80 0.84 0.87 0.84 0.72 0.64 33.57%

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