[FPI] YoY Cumulative 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- 13.84%
YoY- 175.12%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
Revenue 104,971 154,957 123,236 509,501 161,531 126,424 140,257 -4.19%
PBT 2,752 4,251 1,964 49,803 10,624 339 1,319 11.50%
Tax -1,081 -1,455 -1,037 -7,773 -1,272 5 -518 11.50%
NP 1,671 2,796 927 42,030 9,352 344 801 11.49%
-
NP to SH 1,751 2,962 2,061 36,110 7,502 139 1,375 3.64%
-
Tax Rate 39.28% 34.23% 52.80% 15.61% 11.97% -1.47% 39.27% -
Total Cost 103,300 152,161 122,309 467,471 152,179 126,080 139,456 -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 0.77% 1.38% 0.94% 17.72% 3.97% 0.08% 0.75% -
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 41.96 63.00 47.84 217.57 196.80 154.62 170.35 -18.72%
EPS 0.70 1.20 0.80 15.42 9.14 0.17 1.67 -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 40.67 60.03 47.74 197.39 62.58 48.98 54.34 -4.19%
EPS 0.68 1.15 0.80 13.99 2.91 0.05 0.53 3.75%
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 1.67 1.03 1.80 0.00 0.21 0.60 0.59 16.64%
P/EPS 100.00 53.98 107.50 0.00 4.49 547.06 60.48 7.72%
EY 1.00 1.85 0.93 0.00 22.29 0.18 1.65 -7.14%
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 1.67 1.05 1.80 0.00 0.58 0.61 0.62 15.79%
P/EPS 100.00 54.81 107.50 0.00 12.58 552.94 62.87 7.11%
EY 1.00 1.82 0.93 0.00 7.95 0.18 1.59 -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