[FPI] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -77.71%
YoY- -41.41%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 173,288 152,841 104,971 150,400 227,380 201,737 154,957 7.73%
PBT 10,838 8,066 2,752 3,406 15,042 13,860 4,251 86.51%
Tax -1,099 138 -1,081 -938 -2,742 -2,041 -1,455 -17.04%
NP 9,739 8,204 1,671 2,468 12,300 11,819 2,796 129.60%
-
NP to SH 8,642 7,463 1,751 2,511 11,267 10,360 2,962 104.05%
-
Tax Rate 10.14% -1.71% 39.28% 27.54% 18.23% 14.73% 34.23% -
Total Cost 163,549 144,637 103,300 147,932 215,080 189,918 152,161 4.92%
-
Net Worth 244,445 236,328 227,630 243,567 232,688 224,466 214,000 9.26%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 15,066 - - - -
Div Payout % - - - 600.00% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 244,445 236,328 227,630 243,567 232,688 224,466 214,000 9.26%
NOSH 246,914 248,766 250,142 251,100 244,934 246,666 245,978 0.25%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.62% 5.37% 1.59% 1.64% 5.41% 5.86% 1.80% -
ROE 3.54% 3.16% 0.77% 1.03% 4.84% 4.62% 1.38% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 70.18 61.44 41.96 59.90 92.83 81.79 63.00 7.45%
EPS 3.50 3.00 0.70 1.00 4.60 4.20 1.20 104.00%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 0.91 0.97 0.95 0.91 0.87 8.98%
Adjusted Per Share Value based on latest NOSH - 251,100
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 67.14 59.22 40.67 58.27 88.10 78.16 60.04 7.72%
EPS 3.35 2.89 0.68 0.97 4.37 4.01 1.15 103.83%
DPS 0.00 0.00 0.00 5.84 0.00 0.00 0.00 -
NAPS 0.9471 0.9156 0.8819 0.9437 0.9015 0.8697 0.8291 9.26%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.665 0.70 0.70 0.71 0.65 0.64 0.65 -
P/RPS 0.95 1.14 1.67 1.19 0.70 0.78 1.03 -5.24%
P/EPS 19.00 23.33 100.00 71.00 14.13 15.24 53.98 -50.11%
EY 5.26 4.29 1.00 1.41 7.08 6.56 1.85 100.57%
DY 0.00 0.00 0.00 8.45 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.77 0.73 0.68 0.70 0.75 -7.23%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 16/08/13 26/04/13 22/02/13 09/11/12 15/08/12 25/04/12 -
Price 0.76 0.69 0.70 0.79 0.73 0.62 0.66 -
P/RPS 1.08 1.12 1.67 1.32 0.79 0.76 1.05 1.89%
P/EPS 21.71 23.00 100.00 79.00 15.87 14.76 54.81 -46.03%
EY 4.61 4.35 1.00 1.27 6.30 6.77 1.82 85.71%
DY 0.00 0.00 0.00 7.59 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.77 0.81 0.77 0.68 0.76 0.87%

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