[FPI] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -272.83%
YoY- -257.48%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 104,808 91,696 69,855 43,649 97,754 74,927 123,393 -10.28%
PBT 10,465 11,605 2,122 -2,549 -1,154 5,603 3,579 104.08%
Tax 59 -2,356 1,508 1,225 327 -2,178 264 -63.07%
NP 10,524 9,249 3,630 -1,324 -827 3,425 3,843 95.37%
-
NP to SH 9,032 9,045 2,962 -1,674 -449 3,984 2,991 108.49%
-
Tax Rate -0.56% 20.30% -71.07% - - 38.87% -7.38% -
Total Cost 94,284 82,447 66,225 44,973 98,581 71,502 119,550 -14.60%
-
Net Worth 267,146 257,252 241,896 229,577 222,254 244,020 236,787 8.35%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 17,315 - - - 6,734 - - -
Div Payout % 191.71% - - - 0.00% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 267,146 257,252 241,896 229,577 222,254 244,020 236,787 8.35%
NOSH 247,358 247,358 246,833 239,142 247,358 248,999 249,249 -0.50%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.04% 10.09% 5.20% -3.03% -0.85% 4.57% 3.11% -
ROE 3.38% 3.52% 1.22% -0.73% -0.20% 1.63% 1.26% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 42.37 37.07 28.30 18.25 43.54 30.09 49.51 -9.83%
EPS 3.60 3.70 1.20 -0.70 -0.20 1.60 1.20 107.59%
DPS 7.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.08 1.04 0.98 0.96 0.99 0.98 0.95 8.90%
Adjusted Per Share Value based on latest NOSH - 239,142
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 40.61 35.53 27.06 16.91 37.87 29.03 47.81 -10.28%
EPS 3.50 3.50 1.15 -0.65 -0.17 1.54 1.16 108.38%
DPS 6.71 0.00 0.00 0.00 2.61 0.00 0.00 -
NAPS 1.035 0.9967 0.9372 0.8895 0.8611 0.9454 0.9174 8.34%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.89 0.675 0.69 0.79 0.76 0.98 1.00 -
P/RPS 2.10 1.82 2.44 4.33 3.82 3.26 2.02 2.61%
P/EPS 24.37 18.46 57.50 -112.86 -380.00 61.25 83.33 -55.84%
EY 4.10 5.42 1.74 -0.89 -0.26 1.63 1.20 126.34%
DY 7.87 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.82 0.65 0.70 0.82 0.77 1.00 1.05 -15.15%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 06/11/15 28/08/15 24/04/15 09/02/15 10/11/14 28/08/14 -
Price 0.91 0.745 0.63 0.78 0.84 0.86 1.03 -
P/RPS 2.15 2.01 2.23 4.27 4.22 2.86 2.08 2.22%
P/EPS 24.92 20.37 52.50 -111.43 -420.00 53.75 85.83 -56.05%
EY 4.01 4.91 1.90 -0.90 -0.24 1.86 1.17 126.81%
DY 7.69 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.84 0.72 0.64 0.81 0.85 0.88 1.08 -15.38%

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