[FPI] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -122.06%
YoY- -257.48%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 97,278 75,525 69,171 43,649 98,373 104,971 154,957 -7.46%
PBT 7,724 10,717 -857 -2,549 1,872 2,752 4,251 10.46%
Tax -1,096 -1,721 1,668 1,225 -618 -1,081 -1,455 -4.61%
NP 6,628 8,996 811 -1,324 1,254 1,671 2,796 15.46%
-
NP to SH 6,613 8,940 793 -1,674 1,063 1,751 2,962 14.31%
-
Tax Rate 14.19% 16.06% - - 33.01% 39.28% 34.23% -
Total Cost 90,650 66,529 68,360 44,973 97,119 103,300 152,161 -8.26%
-
Net Worth 281,988 244,884 234,990 229,577 252,462 227,630 214,000 4.70%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 281,988 244,884 234,990 229,577 252,462 227,630 214,000 4.70%
NOSH 247,358 247,358 247,358 239,142 265,749 250,142 245,978 0.09%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.81% 11.91% 1.17% -3.03% 1.27% 1.59% 1.80% -
ROE 2.35% 3.65% 0.34% -0.73% 0.42% 0.77% 1.38% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 39.33 30.53 27.96 18.25 37.02 41.96 63.00 -7.54%
EPS 2.70 3.60 0.30 -0.70 0.40 0.70 1.20 14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.99 0.95 0.96 0.95 0.91 0.87 4.60%
Adjusted Per Share Value based on latest NOSH - 239,142
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 37.69 29.26 26.80 16.91 38.11 40.67 60.04 -7.46%
EPS 2.56 3.46 0.31 -0.65 0.41 0.68 1.15 14.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0925 0.9488 0.9104 0.8895 0.9781 0.8819 0.8291 4.70%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.54 0.865 0.85 0.79 0.83 0.70 0.65 -
P/RPS 3.92 2.83 3.04 4.33 2.24 1.67 1.03 24.93%
P/EPS 57.60 23.93 265.14 -112.86 207.50 100.00 53.98 1.08%
EY 1.74 4.18 0.38 -0.89 0.48 1.00 1.85 -1.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.87 0.89 0.82 0.87 0.77 0.75 10.28%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 17/05/17 22/04/16 24/04/15 18/04/14 26/04/13 25/04/12 -
Price 1.46 0.84 0.825 0.78 0.975 0.70 0.66 -
P/RPS 3.71 2.75 2.95 4.27 2.63 1.67 1.05 23.40%
P/EPS 54.61 23.24 257.34 -111.43 243.75 100.00 54.81 -0.06%
EY 1.83 4.30 0.39 -0.90 0.41 1.00 1.82 0.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.85 0.87 0.81 1.03 0.77 0.76 9.07%

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