[FPI] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -68.63%
YoY- -77.17%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Revenue 393,492 419,884 619,828 492,944 495,276 509,501 646,124 -8.25%
PBT 7,488 11,008 17,004 7,856 50,980 49,803 42,496 -26.04%
Tax -2,472 -4,324 -5,820 -4,148 -9,848 -7,773 -5,088 -11.79%
NP 5,016 6,684 11,184 3,708 41,132 42,030 37,408 -29.47%
-
NP to SH 4,252 7,004 11,848 8,244 36,408 36,110 30,008 -28.79%
-
Tax Rate 33.01% 39.28% 34.23% 52.80% 19.32% 15.61% 11.97% -
Total Cost 388,476 413,200 608,644 489,236 454,144 467,471 608,716 -7.50%
-
Net Worth 252,462 227,630 214,000 218,981 186,648 203,733 188,781 5.18%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Div - - - - - 23,417 - -
Div Payout % - - - - - 64.85% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Net Worth 252,462 227,630 214,000 218,981 186,648 203,733 188,781 5.18%
NOSH 265,749 250,142 245,978 257,624 230,430 234,176 82,078 22.65%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
NP Margin 1.27% 1.59% 1.80% 0.75% 8.30% 8.25% 5.79% -
ROE 1.68% 3.08% 5.54% 3.76% 19.51% 17.72% 15.90% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
RPS 148.07 167.86 251.99 191.34 214.94 217.57 787.20 -25.20%
EPS 1.60 2.80 4.80 3.20 15.80 15.42 36.56 -41.94%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 0.95 0.91 0.87 0.85 0.81 0.87 2.30 -14.24%
Adjusted Per Share Value based on latest NOSH - 257,624
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
RPS 152.44 162.67 240.13 190.97 191.88 197.39 250.32 -8.25%
EPS 1.65 2.71 4.59 3.19 14.11 13.99 11.63 -28.78%
DPS 0.00 0.00 0.00 0.00 0.00 9.07 0.00 -
NAPS 0.9781 0.8819 0.8291 0.8484 0.7231 0.7893 0.7314 5.18%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 30/06/09 31/03/10 30/06/08 -
Price 0.83 0.70 0.65 0.86 0.56 1.06 0.41 -
P/RPS 0.56 0.42 0.26 0.45 0.26 0.00 0.05 52.18%
P/EPS 51.88 25.00 13.49 26.88 3.54 0.00 1.12 94.77%
EY 1.93 4.00 7.41 3.72 28.21 0.00 89.17 -48.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.77 0.75 1.01 0.69 1.18 0.18 31.50%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Date 18/04/14 26/04/13 25/04/12 27/04/11 31/07/09 19/05/10 30/07/08 -
Price 0.975 0.70 0.66 0.86 0.61 1.03 1.15 -
P/RPS 0.66 0.42 0.26 0.45 0.28 0.00 0.15 29.37%
P/EPS 60.94 25.00 13.70 26.88 3.86 0.00 3.15 67.34%
EY 1.64 4.00 7.30 3.72 25.90 0.00 31.79 -40.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.77 0.76 1.01 0.75 1.14 0.50 13.38%

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