[FPI] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 142.43%
YoY- 17.01%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 123,236 155,119 190,992 169,766 111,826 140,255 133,601 -5.24%
PBT 1,964 8,557 13,461 14,851 5,939 16,068 15,050 -74.30%
Tax -1,037 -1,894 -2,106 -2,283 -526 -2,306 -2,478 -44.08%
NP 927 6,663 11,355 12,568 5,413 13,762 12,572 -82.44%
-
NP to SH 2,061 5,813 9,818 10,650 4,393 11,694 10,921 -67.13%
-
Tax Rate 52.80% 22.13% 15.65% 15.37% 8.86% 14.35% 16.47% -
Total Cost 122,309 148,456 179,637 157,198 106,413 126,493 121,029 0.70%
-
Net Worth 218,981 217,987 210,727 203,318 207,712 201,460 195,428 7.88%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 14,532 - - 16,712 - 6,897 -
Div Payout % - 250.00% - - 380.43% - 63.16% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 218,981 217,987 210,727 203,318 207,712 201,460 195,428 7.88%
NOSH 257,624 242,208 239,463 242,045 238,749 231,564 229,915 7.88%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.75% 4.30% 5.95% 7.40% 4.84% 9.81% 9.41% -
ROE 0.94% 2.67% 4.66% 5.24% 2.11% 5.80% 5.59% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 47.84 64.04 79.76 70.14 46.84 60.57 58.11 -12.17%
EPS 0.80 2.40 4.10 4.40 1.84 5.05 4.75 -69.53%
DPS 0.00 6.00 0.00 0.00 7.00 0.00 3.00 -
NAPS 0.85 0.90 0.88 0.84 0.87 0.87 0.85 0.00%
Adjusted Per Share Value based on latest NOSH - 242,045
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 47.74 60.10 73.99 65.77 43.32 54.34 51.76 -5.25%
EPS 0.80 2.25 3.80 4.13 1.70 4.53 4.23 -67.08%
DPS 0.00 5.63 0.00 0.00 6.47 0.00 2.67 -
NAPS 0.8484 0.8445 0.8164 0.7877 0.8047 0.7805 0.7571 7.89%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.86 0.88 0.88 0.97 1.06 0.69 0.65 -
P/RPS 1.80 0.00 0.00 0.00 0.00 1.14 1.12 37.24%
P/EPS 107.50 0.00 0.00 0.00 0.00 13.66 13.68 295.75%
EY 0.93 0.00 0.00 0.00 0.00 7.32 7.31 -74.73%
DY 0.00 6.82 0.00 0.00 0.00 0.00 4.62 -
P/NAPS 1.01 0.98 0.00 0.00 1.18 0.79 0.76 20.89%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/04/11 03/03/11 18/11/10 30/07/10 19/05/10 05/02/10 18/11/09 -
Price 0.86 0.92 0.94 0.92 1.03 0.72 0.67 -
P/RPS 1.80 0.00 0.00 0.00 0.00 1.19 1.15 34.84%
P/EPS 107.50 0.00 0.00 0.00 0.00 14.26 14.11 287.66%
EY 0.93 0.00 0.00 0.00 0.00 7.01 7.09 -74.21%
DY 0.00 6.52 0.00 0.00 0.00 0.00 4.48 -
P/NAPS 1.01 1.02 0.00 0.00 1.14 0.83 0.79 17.81%

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