[FPI] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
03-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -40.79%
YoY- -50.29%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 206,472 135,138 123,236 155,119 190,992 169,766 111,826 50.44%
PBT 6,425 994 1,964 8,557 13,461 14,851 5,939 5.37%
Tax -825 -524 -1,037 -1,894 -2,106 -2,283 -526 34.95%
NP 5,600 470 927 6,663 11,355 12,568 5,413 2.28%
-
NP to SH 4,994 1,071 2,061 5,813 9,818 10,650 4,393 8.91%
-
Tax Rate 12.84% 52.72% 52.80% 22.13% 15.65% 15.37% 8.86% -
Total Cost 200,872 134,668 122,309 148,456 179,637 157,198 106,413 52.67%
-
Net Worth 219,735 227,587 218,981 217,987 210,727 203,318 207,712 3.81%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 14,532 - - 16,712 -
Div Payout % - - - 250.00% - - 380.43% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 219,735 227,587 218,981 217,987 210,727 203,318 207,712 3.81%
NOSH 249,700 267,749 257,624 242,208 239,463 242,045 238,749 3.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.71% 0.35% 0.75% 4.30% 5.95% 7.40% 4.84% -
ROE 2.27% 0.47% 0.94% 2.67% 4.66% 5.24% 2.11% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 82.69 50.47 47.84 64.04 79.76 70.14 46.84 46.01%
EPS 2.00 0.40 0.80 2.40 4.10 4.40 1.84 5.71%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 7.00 -
NAPS 0.88 0.85 0.85 0.90 0.88 0.84 0.87 0.76%
Adjusted Per Share Value based on latest NOSH - 242,208
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 79.99 52.35 47.74 60.10 73.99 65.77 43.32 50.45%
EPS 1.93 0.41 0.80 2.25 3.80 4.13 1.70 8.81%
DPS 0.00 0.00 0.00 5.63 0.00 0.00 6.47 -
NAPS 0.8513 0.8817 0.8484 0.8445 0.8164 0.7877 0.8047 3.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.67 0.77 0.86 0.88 0.88 0.97 1.06 -
P/RPS 0.81 1.53 1.80 0.00 0.00 0.00 0.00 -
P/EPS 33.50 192.50 107.50 0.00 0.00 0.00 0.00 -
EY 2.99 0.52 0.93 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 6.82 0.00 0.00 0.00 -
P/NAPS 0.76 0.91 1.01 0.98 0.00 0.00 1.18 -25.40%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 18/08/11 27/04/11 03/03/11 18/11/10 30/07/10 19/05/10 -
Price 0.71 0.71 0.86 0.92 0.94 0.92 1.03 -
P/RPS 0.86 1.41 1.80 0.00 0.00 0.00 0.00 -
P/EPS 35.50 177.50 107.50 0.00 0.00 0.00 0.00 -
EY 2.82 0.56 0.93 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 6.52 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 1.01 1.02 0.00 0.00 1.14 -20.35%

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