[FPI] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -30.27%
YoY- -40.88%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 114,743 173,288 152,841 104,971 150,400 227,380 201,737 -31.28%
PBT 3,634 10,838 8,066 2,752 3,406 15,042 13,860 -58.93%
Tax 616 -1,099 138 -1,081 -938 -2,742 -2,041 -
NP 4,250 9,739 8,204 1,671 2,468 12,300 11,819 -49.33%
-
NP to SH 3,974 8,642 7,463 1,751 2,511 11,267 10,360 -47.11%
-
Tax Rate -16.95% 10.14% -1.71% 39.28% 27.54% 18.23% 14.73% -
Total Cost 110,493 163,549 144,637 103,300 147,932 215,080 189,918 -30.23%
-
Net Worth 250,858 244,445 236,328 227,630 243,567 232,688 224,466 7.67%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 14,902 - - - 15,066 - - -
Div Payout % 375.00% - - - 600.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 250,858 244,445 236,328 227,630 243,567 232,688 224,466 7.67%
NOSH 248,374 246,914 248,766 250,142 251,100 244,934 246,666 0.45%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.70% 5.62% 5.37% 1.59% 1.64% 5.41% 5.86% -
ROE 1.58% 3.54% 3.16% 0.77% 1.03% 4.84% 4.62% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 46.20 70.18 61.44 41.96 59.90 92.83 81.79 -31.59%
EPS 1.60 3.50 3.00 0.70 1.00 4.60 4.20 -47.35%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.01 0.99 0.95 0.91 0.97 0.95 0.91 7.17%
Adjusted Per Share Value based on latest NOSH - 250,142
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 44.46 67.14 59.22 40.67 58.27 88.10 78.16 -31.27%
EPS 1.54 3.35 2.89 0.68 0.97 4.37 4.01 -47.07%
DPS 5.77 0.00 0.00 0.00 5.84 0.00 0.00 -
NAPS 0.9719 0.9471 0.9156 0.8819 0.9437 0.9015 0.8697 7.66%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.755 0.665 0.70 0.70 0.71 0.65 0.64 -
P/RPS 1.63 0.95 1.14 1.67 1.19 0.70 0.78 63.23%
P/EPS 47.19 19.00 23.33 100.00 71.00 14.13 15.24 112.00%
EY 2.12 5.26 4.29 1.00 1.41 7.08 6.56 -52.81%
DY 7.95 0.00 0.00 0.00 8.45 0.00 0.00 -
P/NAPS 0.75 0.67 0.74 0.77 0.73 0.68 0.70 4.69%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 15/11/13 16/08/13 26/04/13 22/02/13 09/11/12 15/08/12 -
Price 0.915 0.76 0.69 0.70 0.79 0.73 0.62 -
P/RPS 1.98 1.08 1.12 1.67 1.32 0.79 0.76 89.00%
P/EPS 57.19 21.71 23.00 100.00 79.00 15.87 14.76 146.08%
EY 1.75 4.61 4.35 1.00 1.27 6.30 6.77 -59.32%
DY 6.56 0.00 0.00 0.00 7.59 0.00 0.00 -
P/NAPS 0.91 0.77 0.73 0.77 0.81 0.77 0.68 21.37%

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