[FPI] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -14.62%
YoY- 175.12%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
Revenue 419,884 619,828 492,944 509,501 646,124 505,696 561,028 -4.19%
PBT 11,008 17,004 7,856 49,803 42,496 1,356 5,276 11.50%
Tax -4,324 -5,820 -4,148 -7,773 -5,088 20 -2,072 11.50%
NP 6,684 11,184 3,708 42,030 37,408 1,376 3,204 11.49%
-
NP to SH 7,004 11,848 8,244 36,110 30,008 556 5,500 3.64%
-
Tax Rate 39.28% 34.23% 52.80% 15.61% 11.97% -1.47% 39.27% -
Total Cost 413,200 608,644 489,236 467,471 608,716 504,320 557,824 -4.34%
-
Net Worth 227,630 214,000 218,981 203,733 188,781 174,158 182,784 3.30%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 23,417 - - - -
Div Payout % - - - 64.85% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 227,630 214,000 218,981 203,733 188,781 174,158 182,784 3.30%
NOSH 250,142 245,978 257,624 234,176 82,078 81,764 82,335 17.87%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.59% 1.80% 0.75% 8.25% 5.79% 0.27% 0.57% -
ROE 3.08% 5.54% 3.76% 17.72% 15.90% 0.32% 3.01% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
RPS 167.86 251.99 191.34 217.57 787.20 618.48 681.39 -18.72%
EPS 2.80 4.80 3.20 15.42 36.56 0.68 6.68 -12.07%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.85 0.87 2.30 2.13 2.22 -12.36%
Adjusted Per Share Value based on latest NOSH - 238,749
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
RPS 162.67 240.13 190.97 197.39 250.32 195.91 217.35 -4.19%
EPS 2.71 4.59 3.19 13.99 11.63 0.22 2.13 3.62%
DPS 0.00 0.00 0.00 9.07 0.00 0.00 0.00 -
NAPS 0.8819 0.8291 0.8484 0.7893 0.7314 0.6747 0.7081 3.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 30/06/08 29/06/07 30/06/06 -
Price 0.70 0.65 0.86 1.06 0.41 0.93 1.01 -
P/RPS 0.42 0.26 0.45 0.00 0.05 0.15 0.15 16.46%
P/EPS 25.00 13.49 26.88 0.00 1.12 136.76 15.12 7.72%
EY 4.00 7.41 3.72 0.00 89.17 0.73 6.61 -7.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 1.01 1.18 0.18 0.44 0.45 8.27%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
Date 26/04/13 25/04/12 27/04/11 19/05/10 30/07/08 31/07/07 28/07/06 -
Price 0.70 0.66 0.86 1.03 1.15 0.94 1.05 -
P/RPS 0.42 0.26 0.45 0.00 0.15 0.15 0.15 16.46%
P/EPS 25.00 13.70 26.88 0.00 3.15 138.24 15.72 7.10%
EY 4.00 7.30 3.72 0.00 31.79 0.72 6.36 -6.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 1.01 1.14 0.50 0.44 0.47 7.58%

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