[FPI] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 163.11%
YoY- -30.84%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 290,476 227,008 440,790 509,792 713,388 516,746 679,064 -13.18%
PBT 9,860 -852 11,850 19,692 36,222 5,912 59,404 -25.84%
Tax 1,814 5,464 -1,658 58 -6,992 -3,122 -9,132 -
NP 11,674 4,612 10,192 19,750 29,230 2,790 50,272 -21.58%
-
NP to SH 7,656 2,576 8,106 18,428 26,644 6,260 42,600 -24.85%
-
Tax Rate -18.40% - 13.99% -0.29% 19.30% 52.81% 15.37% -
Total Cost 278,802 222,396 430,598 490,042 684,158 513,956 628,792 -12.66%
-
Net Worth 237,463 252,448 240,646 236,575 224,500 204,653 203,318 2.61%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 237,463 252,448 240,646 236,575 224,500 204,653 203,318 2.61%
NOSH 247,358 257,600 253,312 249,027 246,703 240,769 242,045 0.36%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.02% 2.03% 2.31% 3.87% 4.10% 0.54% 7.40% -
ROE 3.22% 1.02% 3.37% 7.79% 11.87% 3.06% 20.95% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 117.43 88.12 174.01 204.71 289.17 214.62 280.55 -13.49%
EPS 3.00 1.00 3.20 7.40 10.80 2.60 17.60 -25.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.98 0.95 0.95 0.91 0.85 0.84 2.24%
Adjusted Per Share Value based on latest NOSH - 248,766
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 112.54 87.95 170.78 197.51 276.39 200.21 263.10 -13.18%
EPS 2.97 1.00 3.14 7.14 10.32 2.43 16.50 -24.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.9781 0.9324 0.9166 0.8698 0.7929 0.7877 2.61%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.775 0.69 1.00 0.70 0.64 0.77 0.97 -
P/RPS 0.66 0.78 0.57 0.34 0.22 0.36 0.00 -
P/EPS 25.04 69.00 31.25 9.46 5.93 29.62 0.00 -
EY 3.99 1.45 3.20 10.57 16.88 3.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.70 1.05 0.74 0.70 0.91 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 12/08/16 28/08/15 28/08/14 16/08/13 15/08/12 18/08/11 30/07/10 -
Price 0.81 0.63 1.03 0.69 0.62 0.71 0.92 -
P/RPS 0.69 0.71 0.59 0.34 0.21 0.33 0.00 -
P/EPS 26.17 63.00 32.19 9.32 5.74 27.31 0.00 -
EY 3.82 1.59 3.11 10.72 17.42 3.66 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.64 1.08 0.73 0.68 0.84 0.00 -

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