[FOCUS] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -201.69%
YoY- 49.68%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 57,173 41,442 37,116 39,130 38,838 38,510 39,788 27.25%
PBT 14,622 10,044 4,920 -1,539 4,202 5,312 3,512 158.13%
Tax -5,057 -3,908 -1,928 -2,393 -2,528 -2,562 -992 195.32%
NP 9,565 6,136 2,992 -3,932 1,674 2,750 2,520 142.73%
-
NP to SH 9,685 6,152 2,992 -1,661 1,633 2,590 2,468 148.17%
-
Tax Rate 34.58% 38.91% 39.19% - 60.16% 48.23% 28.25% -
Total Cost 47,608 35,306 34,124 43,062 37,164 35,760 37,268 17.67%
-
Net Worth 46,609 42,520 40,272 39,654 42,496 42,479 41,655 7.75%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 46,609 42,520 40,272 39,654 42,496 42,479 41,655 7.75%
NOSH 2,044,266 2,044,266 2,044,266 2,044,266 2,043,461 2,042,515 2,042,088 0.07%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 16.73% 14.81% 8.06% -10.05% 4.31% 7.14% 6.33% -
ROE 20.78% 14.47% 7.43% -4.19% 3.84% 6.10% 5.92% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.80 2.03 1.82 1.91 1.90 1.89 1.95 27.19%
EPS 0.48 0.30 0.16 -0.08 0.08 0.12 0.12 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0228 0.0208 0.0197 0.0194 0.0208 0.0208 0.0204 7.67%
Adjusted Per Share Value based on latest NOSH - 2,044,266
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.90 0.65 0.58 0.61 0.61 0.60 0.62 28.11%
EPS 0.15 0.10 0.05 -0.03 0.03 0.04 0.04 140.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0073 0.0067 0.0063 0.0062 0.0067 0.0067 0.0065 8.02%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.22 0.85 0.68 0.505 0.36 0.195 0.135 -
P/RPS 79.38 41.93 37.45 26.38 18.94 10.34 6.93 405.89%
P/EPS 468.57 282.45 464.61 -621.46 450.32 153.76 111.70 159.42%
EY 0.21 0.35 0.22 -0.16 0.22 0.65 0.90 -61.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 97.37 40.87 34.52 26.03 17.31 9.38 6.62 497.38%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 30/06/20 28/02/20 28/11/19 30/08/19 31/05/19 -
Price 0.73 2.45 0.85 0.725 0.365 0.34 0.125 -
P/RPS 26.10 120.85 46.82 37.87 19.20 18.03 6.42 154.07%
P/EPS 154.08 814.12 580.76 -892.19 456.57 268.10 103.42 30.35%
EY 0.65 0.12 0.17 -0.11 0.22 0.37 0.97 -23.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 32.02 117.79 43.15 37.37 17.55 16.35 6.13 200.14%

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