[FOCUS] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 5.94%
YoY- -47.96%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 8,708 8,644 12,211 11,657 11,502 11,364 8,747 -0.29%
PBT -14,194 -18,700 -6,591 -5,384 -5,802 -5,140 -4,800 106.42%
Tax 0 0 -7 -81 -76 -88 -216 -
NP -14,194 -18,700 -6,598 -5,465 -5,878 -5,228 -5,016 100.44%
-
NP to SH -14,194 -18,700 -6,482 -5,310 -5,646 -4,764 -4,874 104.32%
-
Tax Rate - - - - - - - -
Total Cost 22,902 27,344 18,809 17,122 17,380 16,592 13,763 40.55%
-
Net Worth 44,900 3,094,850 27,870 17,059 18,243 19,721 18,209 82.82%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 44,900 3,094,850 27,870 17,059 18,243 19,721 18,209 82.82%
NOSH 702,673 46,750,001 398,719 352,477 352,874 350,294 315,592 70.76%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -163.00% -216.34% -54.03% -46.88% -51.10% -46.00% -57.35% -
ROE -31.61% -0.60% -23.26% -31.13% -30.95% -24.16% -26.77% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.24 0.02 3.06 3.31 3.26 3.24 2.77 -41.56%
EPS -2.02 -0.04 -1.60 -1.51 -1.60 -1.36 -1.52 20.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0639 0.0662 0.0699 0.0484 0.0517 0.0563 0.0577 7.06%
Adjusted Per Share Value based on latest NOSH - 351,515
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.22 0.22 0.31 0.30 0.29 0.29 0.22 0.00%
EPS -0.36 -0.47 -0.16 -0.13 -0.14 -0.12 -0.12 108.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0114 0.7855 0.0071 0.0043 0.0046 0.005 0.0046 83.43%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.08 0.08 0.075 0.125 0.075 0.08 0.085 -
P/RPS 6.46 432.67 2.45 3.78 2.30 2.47 3.07 64.43%
P/EPS -3.96 -200.00 -4.61 -8.30 -4.69 -5.88 -5.50 -19.71%
EY -25.25 -0.50 -21.68 -12.05 -21.33 -17.00 -18.17 24.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.21 1.07 2.58 1.45 1.42 1.47 -10.27%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 26/02/15 27/11/14 28/08/14 28/05/14 26/02/14 -
Price 0.05 0.08 0.08 0.08 0.08 0.08 0.085 -
P/RPS 4.03 432.67 2.61 2.42 2.45 2.47 3.07 19.94%
P/EPS -2.48 -200.00 -4.92 -5.31 -5.00 -5.88 -5.50 -41.28%
EY -40.40 -0.50 -20.32 -18.83 -20.00 -17.00 -18.17 70.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.21 1.14 1.65 1.55 1.42 1.47 -34.53%

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