[FPI] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
09-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -111.27%
YoY- -111.3%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 91,696 69,855 43,649 97,754 74,927 123,393 98,373 -4.57%
PBT 11,605 2,122 -2,549 -1,154 5,603 3,579 1,872 237.08%
Tax -2,356 1,508 1,225 327 -2,178 264 -618 143.83%
NP 9,249 3,630 -1,324 -827 3,425 3,843 1,254 278.44%
-
NP to SH 9,045 2,962 -1,674 -449 3,984 2,991 1,063 316.24%
-
Tax Rate 20.30% -71.07% - - 38.87% -7.38% 33.01% -
Total Cost 82,447 66,225 44,973 98,581 71,502 119,550 97,119 -10.33%
-
Net Worth 257,252 241,896 229,577 222,254 244,020 236,787 252,462 1.25%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 6,734 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 257,252 241,896 229,577 222,254 244,020 236,787 252,462 1.25%
NOSH 247,358 246,833 239,142 247,358 248,999 249,249 265,749 -4.66%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.09% 5.20% -3.03% -0.85% 4.57% 3.11% 1.27% -
ROE 3.52% 1.22% -0.73% -0.20% 1.63% 1.26% 0.42% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 37.07 28.30 18.25 43.54 30.09 49.51 37.02 0.08%
EPS 3.70 1.20 -0.70 -0.20 1.60 1.20 0.40 340.05%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.04 0.98 0.96 0.99 0.98 0.95 0.95 6.21%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 35.52 27.06 16.91 37.87 29.03 47.80 38.11 -4.57%
EPS 3.50 1.15 -0.65 -0.17 1.54 1.16 0.41 317.14%
DPS 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
NAPS 0.9966 0.9371 0.8894 0.861 0.9454 0.9174 0.9781 1.25%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.675 0.69 0.79 0.76 0.98 1.00 0.83 -
P/RPS 1.82 2.44 4.33 3.82 3.26 2.02 2.24 -12.91%
P/EPS 18.46 57.50 -112.86 -380.00 61.25 83.33 207.50 -80.04%
EY 5.42 1.74 -0.89 -0.26 1.63 1.20 0.48 402.57%
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.82 0.77 1.00 1.05 0.87 -17.64%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 06/11/15 28/08/15 24/04/15 09/02/15 10/11/14 28/08/14 18/04/14 -
Price 0.745 0.63 0.78 0.84 0.86 1.03 0.975 -
P/RPS 2.01 2.23 4.27 4.22 2.86 2.08 2.63 -16.39%
P/EPS 20.37 52.50 -111.43 -420.00 53.75 85.83 243.75 -80.85%
EY 4.91 1.90 -0.90 -0.24 1.86 1.17 0.41 422.64%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 0.81 0.85 0.88 1.08 1.03 -21.21%

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