[FOCUS] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -40.14%
YoY- -267.02%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
Revenue 6,896 7,446 8,288 15,939 9,607 0 7,171 -3.28%
PBT -4,338 -4,832 -5,336 -4,494 -3,207 0 -3,548 18.74%
Tax 0 0 0 -2 -0 0 -1 -
NP -4,338 -4,832 -5,336 -4,496 -3,208 0 -3,549 18.72%
-
NP to SH -4,338 -4,832 -5,336 -4,496 -3,208 0 -3,549 18.72%
-
Tax Rate - - - - - - - -
Total Cost 11,234 12,278 13,624 20,435 12,815 0 10,721 4.07%
-
Net Worth 22,934 23,211 23,508 17,843 18,314 0 15,163 42.43%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
Net Worth 22,934 23,211 23,508 17,843 18,314 0 15,163 42.43%
NOSH 312,884 305,822 296,444 200,714 200,160 162,699 162,699 74.88%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
NP Margin -62.92% -64.89% -64.38% -28.21% -33.39% 0.00% -49.50% -
ROE -18.92% -20.82% -22.70% -25.20% -17.52% 0.00% -23.41% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
RPS 2.20 2.43 2.80 7.94 4.80 0.00 4.41 -44.81%
EPS -1.39 -1.58 -1.80 -2.24 -1.60 0.00 -2.18 -31.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0733 0.0759 0.0793 0.0889 0.0915 0.00 0.0932 -18.56%
Adjusted Per Share Value based on latest NOSH - 198,157
30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
RPS 0.18 0.19 0.21 0.40 0.24 0.00 0.18 0.00%
EPS -0.11 -0.12 -0.14 -0.11 -0.08 0.00 -0.09 18.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0058 0.0059 0.006 0.0045 0.0046 0.00 0.0038 43.54%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 31/10/11 30/09/11 29/07/11 -
Price 0.09 0.14 0.17 0.09 0.09 0.08 0.06 -
P/RPS 4.08 5.75 6.08 0.00 1.87 0.00 1.36 155.76%
P/EPS -6.49 -8.86 -9.44 0.00 -5.61 0.00 -2.75 108.33%
EY -15.41 -11.29 -10.59 0.00 -17.81 0.00 -36.36 -51.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.84 2.14 1.17 0.98 0.00 0.64 74.79%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 30/09/11 31/07/11 CAGR
Date 27/11/12 29/08/12 31/05/12 28/02/12 29/12/11 - 30/09/11 -
Price 0.09 0.11 0.14 0.14 0.09 0.00 0.08 -
P/RPS 4.08 4.52 5.01 0.00 1.87 0.00 1.81 100.32%
P/EPS -6.49 -6.96 -7.78 0.00 -5.61 0.00 -3.67 62.79%
EY -15.41 -14.36 -12.86 0.00 -17.81 0.00 -27.27 -38.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.45 1.77 1.82 0.98 0.00 0.86 35.78%

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