[FPI] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 349.76%
YoY- 325.62%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
Revenue 113,504 220,395 254,896 356,694 258,373 169,766 257,420 -13.27%
PBT -426 5,925 9,846 18,111 2,956 14,851 27,797 -
Tax 2,732 -829 29 -3,496 -1,561 -2,283 -4,940 -
NP 2,306 5,096 9,875 14,615 1,395 12,568 22,857 -32.89%
-
NP to SH 1,288 4,053 9,214 13,322 3,130 10,650 20,025 -37.94%
-
Tax Rate - 13.99% -0.29% 19.30% 52.81% 15.37% 17.77% -
Total Cost 111,198 215,299 245,021 342,079 256,978 157,198 234,563 -12.17%
-
Net Worth 252,448 240,646 236,575 224,500 204,653 203,318 197,005 4.40%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
Div - - - - - - 6,953 -
Div Payout % - - - - - - 34.72% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
Net Worth 252,448 240,646 236,575 224,500 204,653 203,318 197,005 4.40%
NOSH 257,600 253,312 249,027 246,703 240,769 242,045 231,770 1.85%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
NP Margin 2.03% 2.31% 3.87% 4.10% 0.54% 7.40% 8.88% -
ROE 0.51% 1.68% 3.89% 5.93% 1.53% 5.24% 10.16% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
RPS 44.06 87.01 102.36 144.58 107.31 70.14 111.07 -14.85%
EPS 0.50 1.60 3.70 5.40 1.30 4.40 8.64 -39.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.98 0.95 0.95 0.91 0.85 0.84 0.85 2.50%
Adjusted Per Share Value based on latest NOSH - 246,666
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
RPS 43.97 85.38 98.75 138.19 100.10 65.77 99.73 -13.27%
EPS 0.50 1.57 3.57 5.16 1.21 4.13 7.76 -37.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.69 -
NAPS 0.978 0.9323 0.9165 0.8697 0.7929 0.7877 0.7632 4.40%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/09/09 -
Price 0.69 1.00 0.70 0.64 0.77 0.97 0.65 -
P/RPS 1.57 1.15 0.68 0.44 0.72 0.00 0.59 18.55%
P/EPS 138.00 62.50 18.92 11.85 59.23 0.00 7.52 65.85%
EY 0.72 1.60 5.29 8.44 1.69 0.00 13.29 -39.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.62 -
P/NAPS 0.70 1.05 0.74 0.70 0.91 0.00 0.76 -1.41%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
Date 28/08/15 28/08/14 16/08/13 15/08/12 18/08/11 30/07/10 18/11/09 -
Price 0.63 1.03 0.69 0.62 0.71 0.92 0.67 -
P/RPS 1.43 1.18 0.67 0.43 0.66 0.00 0.60 16.30%
P/EPS 126.00 64.37 18.65 11.48 54.62 0.00 7.75 62.40%
EY 0.79 1.55 5.36 8.71 1.83 0.00 12.90 -38.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.48 -
P/NAPS 0.64 1.08 0.73 0.68 0.84 0.00 0.79 -3.59%

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