[FOCUS] QoQ Annualized Quarter Result on 31-Dec-2022 [#1]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#1]
Profit Trend
QoQ- 67.97%
YoY- -266.81%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 94,225 66,760 65,612 63,950 62,796 60,237 86,644 5.74%
PBT -20,329 -8,234 -1,257 -8,534 -40,340 -72,567 -336 1437.33%
Tax -4,138 -3,530 -2,976 -3,872 -2,740 -2,140 -3,005 23.75%
NP -24,467 -11,764 -4,233 -12,406 -43,080 -74,707 -3,341 276.65%
-
NP to SH -25,998 -13,134 -6,002 -14,754 -46,068 -75,147 -3,487 281.17%
-
Tax Rate - - - - - - - -
Total Cost 118,692 78,524 69,845 76,356 105,876 134,944 89,985 20.25%
-
Net Worth 137,002 149,746 158,667 155,481 151,658 162,491 233,859 -29.96%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 137,002 149,746 158,667 155,481 151,658 162,491 233,859 -29.96%
NOSH 6,372,205 6,372,205 6,372,205 6,372,205 6,372,205 6,372,205 6,372,205 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -25.97% -17.62% -6.45% -19.40% -68.60% -124.02% -3.86% -
ROE -18.98% -8.77% -3.78% -9.49% -30.38% -46.25% -1.49% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.48 1.05 1.03 1.00 0.99 0.95 1.36 5.79%
EPS -0.41 -0.21 -0.09 -0.24 -0.72 -1.18 -0.06 259.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0215 0.0235 0.0249 0.0244 0.0238 0.0255 0.0367 -29.96%
Adjusted Per Share Value based on latest NOSH - 6,372,205
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.48 1.05 1.03 1.00 0.99 0.95 1.36 5.79%
EPS -0.41 -0.21 -0.09 -0.24 -0.72 -1.18 -0.06 259.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0215 0.0235 0.0249 0.0244 0.0238 0.0255 0.0367 -29.96%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.02 0.015 0.015 0.02 0.015 0.025 0.04 -
P/RPS 1.35 1.43 1.46 1.99 1.52 2.64 2.94 -40.45%
P/EPS -4.90 -7.28 -15.92 -8.64 -2.07 -2.12 -73.10 -83.47%
EY -20.40 -13.74 -6.28 -11.58 -48.20 -47.17 -1.37 504.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.64 0.60 0.82 0.63 0.98 1.09 -10.03%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 30/05/23 28/02/23 30/11/22 30/08/22 01/06/22 -
Price 0.02 0.015 0.02 0.02 0.02 0.02 0.03 -
P/RPS 1.35 1.43 1.94 1.99 2.03 2.12 2.21 -27.98%
P/EPS -4.90 -7.28 -21.23 -8.64 -2.77 -1.70 -54.82 -79.97%
EY -20.40 -13.74 -4.71 -11.58 -36.15 -58.96 -1.82 400.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.64 0.80 0.82 0.84 0.78 0.82 8.74%

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