[FPI] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -48.03%
YoY- -89.94%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 154,957 153,505 206,472 135,138 123,236 155,119 190,992 -13.00%
PBT 4,251 7,680 6,425 994 1,964 8,557 13,461 -53.59%
Tax -1,455 -2,341 -825 -524 -1,037 -1,894 -2,106 -21.83%
NP 2,796 5,339 5,600 470 927 6,663 11,355 -60.68%
-
NP to SH 2,962 4,286 4,994 1,071 2,061 5,813 9,818 -54.98%
-
Tax Rate 34.23% 30.48% 12.84% 52.72% 52.80% 22.13% 15.65% -
Total Cost 152,161 148,166 200,872 134,668 122,309 148,456 179,637 -10.46%
-
Net Worth 214,000 221,368 219,735 227,587 218,981 217,987 210,727 1.03%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 9,838 - - - 14,532 - -
Div Payout % - 229.55% - - - 250.00% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 214,000 221,368 219,735 227,587 218,981 217,987 210,727 1.03%
NOSH 245,978 245,965 249,700 267,749 257,624 242,208 239,463 1.80%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.80% 3.48% 2.71% 0.35% 0.75% 4.30% 5.95% -
ROE 1.38% 1.94% 2.27% 0.47% 0.94% 2.67% 4.66% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 63.00 62.41 82.69 50.47 47.84 64.04 79.76 -14.53%
EPS 1.20 1.70 2.00 0.40 0.80 2.40 4.10 -55.88%
DPS 0.00 4.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.87 0.90 0.88 0.85 0.85 0.90 0.88 -0.75%
Adjusted Per Share Value based on latest NOSH - 267,749
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 60.03 59.47 79.99 52.35 47.74 60.10 73.99 -13.00%
EPS 1.15 1.66 1.93 0.41 0.80 2.25 3.80 -54.89%
DPS 0.00 3.81 0.00 0.00 0.00 5.63 0.00 -
NAPS 0.8291 0.8576 0.8513 0.8817 0.8484 0.8445 0.8164 1.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.65 0.72 0.67 0.77 0.86 0.88 0.88 -
P/RPS 1.03 1.15 0.81 1.53 1.80 0.00 0.00 -
P/EPS 53.98 41.32 33.50 192.50 107.50 0.00 0.00 -
EY 1.85 2.42 2.99 0.52 0.93 0.00 0.00 -
DY 0.00 5.56 0.00 0.00 0.00 6.82 0.00 -
P/NAPS 0.75 0.80 0.76 0.91 1.01 0.98 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/04/12 24/02/12 16/11/11 18/08/11 27/04/11 03/03/11 18/11/10 -
Price 0.66 0.74 0.71 0.71 0.86 0.92 0.94 -
P/RPS 1.05 1.19 0.86 1.41 1.80 0.00 0.00 -
P/EPS 54.81 42.47 35.50 177.50 107.50 0.00 0.00 -
EY 1.82 2.35 2.82 0.56 0.93 0.00 0.00 -
DY 0.00 5.41 0.00 0.00 0.00 6.52 0.00 -
P/NAPS 0.76 0.82 0.81 0.84 1.01 1.02 0.00 -

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