[FPI] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 366.29%
YoY- -49.13%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 201,737 154,957 153,505 206,472 135,138 123,236 155,119 19.16%
PBT 13,860 4,251 7,680 6,425 994 1,964 8,557 37.96%
Tax -2,041 -1,455 -2,341 -825 -524 -1,037 -1,894 5.11%
NP 11,819 2,796 5,339 5,600 470 927 6,663 46.58%
-
NP to SH 10,360 2,962 4,286 4,994 1,071 2,061 5,813 47.04%
-
Tax Rate 14.73% 34.23% 30.48% 12.84% 52.72% 52.80% 22.13% -
Total Cost 189,918 152,161 148,166 200,872 134,668 122,309 148,456 17.86%
-
Net Worth 224,466 214,000 221,368 219,735 227,587 218,981 217,987 1.97%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 9,838 - - - 14,532 -
Div Payout % - - 229.55% - - - 250.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 224,466 214,000 221,368 219,735 227,587 218,981 217,987 1.97%
NOSH 246,666 245,978 245,965 249,700 267,749 257,624 242,208 1.22%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.86% 1.80% 3.48% 2.71% 0.35% 0.75% 4.30% -
ROE 4.62% 1.38% 1.94% 2.27% 0.47% 0.94% 2.67% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 81.79 63.00 62.41 82.69 50.47 47.84 64.04 17.73%
EPS 4.20 1.20 1.70 2.00 0.40 0.80 2.40 45.26%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 6.00 -
NAPS 0.91 0.87 0.90 0.88 0.85 0.85 0.90 0.74%
Adjusted Per Share Value based on latest NOSH - 249,700
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 78.16 60.03 59.47 79.99 52.35 47.74 60.10 19.16%
EPS 4.01 1.15 1.66 1.93 0.41 0.80 2.25 47.04%
DPS 0.00 0.00 3.81 0.00 0.00 0.00 5.63 -
NAPS 0.8696 0.8291 0.8576 0.8513 0.8817 0.8484 0.8445 1.97%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.64 0.65 0.72 0.67 0.77 0.86 0.88 -
P/RPS 0.78 1.03 1.15 0.81 1.53 1.80 0.00 -
P/EPS 15.24 53.98 41.32 33.50 192.50 107.50 0.00 -
EY 6.56 1.85 2.42 2.99 0.52 0.93 0.00 -
DY 0.00 0.00 5.56 0.00 0.00 0.00 6.82 -
P/NAPS 0.70 0.75 0.80 0.76 0.91 1.01 0.98 -20.11%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 25/04/12 24/02/12 16/11/11 18/08/11 27/04/11 03/03/11 -
Price 0.62 0.66 0.74 0.71 0.71 0.86 0.92 -
P/RPS 0.76 1.05 1.19 0.86 1.41 1.80 0.00 -
P/EPS 14.76 54.81 42.47 35.50 177.50 107.50 0.00 -
EY 6.77 1.82 2.35 2.82 0.56 0.93 0.00 -
DY 0.00 0.00 5.41 0.00 0.00 0.00 6.52 -
P/NAPS 0.68 0.76 0.82 0.81 0.84 1.01 1.02 -23.70%

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