[FPI] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 281.28%
YoY- -56.01%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 178,030 145,238 113,504 220,395 254,896 356,694 258,373 -6.01%
PBT 21,346 4,930 -426 5,925 9,846 18,111 2,956 38.98%
Tax -3,893 907 2,732 -829 29 -3,496 -1,561 16.43%
NP 17,453 5,837 2,306 5,096 9,875 14,615 1,395 52.30%
-
NP to SH 17,356 3,828 1,288 4,053 9,214 13,322 3,130 33.00%
-
Tax Rate 18.24% -18.40% - 13.99% -0.29% 19.30% 52.81% -
Total Cost 160,577 139,401 111,198 215,299 245,021 342,079 256,978 -7.53%
-
Net Worth 252,305 237,463 252,448 240,646 236,575 224,500 204,653 3.54%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 252,305 237,463 252,448 240,646 236,575 224,500 204,653 3.54%
NOSH 247,358 247,358 257,600 253,312 249,027 246,703 240,769 0.45%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 9.80% 4.02% 2.03% 2.31% 3.87% 4.10% 0.54% -
ROE 6.88% 1.61% 0.51% 1.68% 3.89% 5.93% 1.53% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 71.97 58.72 44.06 87.01 102.36 144.58 107.31 -6.43%
EPS 7.00 1.50 0.50 1.60 3.70 5.40 1.30 32.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.96 0.98 0.95 0.95 0.91 0.85 3.08%
Adjusted Per Share Value based on latest NOSH - 249,249
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 68.97 56.27 43.97 85.38 98.75 138.19 100.10 -6.01%
EPS 6.72 1.48 0.50 1.57 3.57 5.16 1.21 33.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9775 0.92 0.978 0.9323 0.9165 0.8697 0.7929 3.54%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.915 0.775 0.69 1.00 0.70 0.64 0.77 -
P/RPS 1.27 1.32 1.57 1.15 0.68 0.44 0.72 9.91%
P/EPS 13.04 50.08 138.00 62.50 18.92 11.85 59.23 -22.27%
EY 7.67 2.00 0.72 1.60 5.29 8.44 1.69 28.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.81 0.70 1.05 0.74 0.70 0.91 -0.18%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 12/08/16 28/08/15 28/08/14 16/08/13 15/08/12 18/08/11 -
Price 1.16 0.81 0.63 1.03 0.69 0.62 0.71 -
P/RPS 1.61 1.38 1.43 1.18 0.67 0.43 0.66 16.00%
P/EPS 16.53 52.34 126.00 64.37 18.65 11.48 54.62 -18.04%
EY 6.05 1.91 0.79 1.55 5.36 8.71 1.83 22.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.84 0.64 1.08 0.73 0.68 0.84 5.21%

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