[FPI] YoY 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- 249.76%
YoY- 867.32%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
Revenue 69,855 123,393 152,841 201,737 135,138 169,766 133,601 -10.66%
PBT 2,122 3,579 8,066 13,860 994 14,851 15,050 -28.86%
Tax 1,508 264 138 -2,041 -524 -2,283 -2,478 -
NP 3,630 3,843 8,204 11,819 470 12,568 12,572 -19.42%
-
NP to SH 2,962 2,991 7,463 10,360 1,071 10,650 10,921 -20.29%
-
Tax Rate -71.07% -7.38% -1.71% 14.73% 52.72% 15.37% 16.47% -
Total Cost 66,225 119,550 144,637 189,918 134,668 157,198 121,029 -9.95%
-
Net Worth 241,896 236,787 236,328 224,466 227,587 203,318 195,428 3.77%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 CAGR
Div - - - - - - 6,897 -
Div Payout % - - - - - - 63.16% -
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 241,896 236,787 236,328 224,466 227,587 203,318 195,428 3.77%
NOSH 246,833 249,249 248,766 246,666 267,749 242,045 229,915 1.24%
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 5.20% 3.11% 5.37% 5.86% 0.35% 7.40% 9.41% -
ROE 1.22% 1.26% 3.16% 4.62% 0.47% 5.24% 5.59% -
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 28.30 49.51 61.44 81.79 50.47 70.14 58.11 -11.76%
EPS 1.20 1.20 3.00 4.20 0.40 4.40 4.75 -21.27%
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 27.06 47.80 59.21 78.16 52.35 65.77 51.76 -10.66%
EPS 1.15 1.16 2.89 4.01 0.41 4.13 4.23 -20.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
NAPS 0.9371 0.9174 0.9156 0.8696 0.8817 0.7877 0.7571 3.77%
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 2.44 2.02 1.14 0.78 1.53 0.00 1.12 14.49%
P/EPS 57.50 83.33 23.33 15.24 192.50 0.00 13.68 28.36%
EY 1.74 1.20 4.29 6.56 0.52 0.00 7.31 -22.08%
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 2.23 2.08 1.12 0.76 1.41 0.00 1.15 12.20%
P/EPS 52.50 85.83 23.00 14.76 177.50 0.00 14.11 25.66%
EY 1.90 1.17 4.35 6.77 0.56 0.00 7.09 -20.46%
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