[FOCUS] QoQ Annualized Quarter Result on 31-Jan-2007 [#2]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- -41.04%
YoY- -72.07%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 22,592 14,867 11,472 13,164 11,232 9,372 8,304 94.52%
PBT 2,216 915 428 792 1,056 1,699 1,673 20.54%
Tax -536 -393 -278 -292 -208 -224 -174 111.27%
NP 1,680 522 149 500 848 1,475 1,498 7.92%
-
NP to SH 1,680 522 149 500 848 1,475 1,498 7.92%
-
Tax Rate 24.19% 42.95% 64.95% 36.87% 19.70% 13.18% 10.40% -
Total Cost 20,912 14,345 11,322 12,664 10,384 7,897 6,805 110.93%
-
Net Worth 13,525 12,243 11,879 12,196 12,152 10,216 8,968 31.41%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 13,525 12,243 11,879 12,196 12,152 10,216 8,968 31.41%
NOSH 95,454 94,909 74,666 75,757 75,714 63,852 59,787 36.48%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 7.44% 3.51% 1.30% 3.80% 7.55% 15.74% 18.05% -
ROE 12.42% 4.26% 1.26% 4.10% 6.98% 14.44% 16.71% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 23.67 15.66 15.36 17.38 14.83 14.68 13.89 42.53%
EPS 1.76 0.55 0.20 0.66 1.12 2.31 2.51 -21.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.129 0.1591 0.161 0.1605 0.16 0.15 -3.71%
Adjusted Per Share Value based on latest NOSH - 75,999
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 0.57 0.38 0.29 0.33 0.29 0.24 0.21 94.22%
EPS 0.04 0.01 0.00 0.01 0.02 0.04 0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0034 0.0031 0.003 0.0031 0.0031 0.0026 0.0023 29.67%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.28 0.55 0.31 0.31 0.34 0.32 0.35 -
P/RPS 1.18 3.51 2.02 1.78 2.29 2.18 2.52 -39.61%
P/EPS 15.91 100.00 155.00 46.97 30.36 13.85 13.96 9.08%
EY 6.29 1.00 0.65 2.13 3.29 7.22 7.16 -8.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 4.26 1.95 1.93 2.12 2.00 2.33 -10.25%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 28/12/07 27/09/07 28/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.28 0.30 0.38 0.29 0.32 0.38 0.33 -
P/RPS 1.18 1.92 2.47 1.67 2.16 2.59 2.38 -37.27%
P/EPS 15.91 54.55 190.00 43.94 28.57 16.45 13.16 13.44%
EY 6.29 1.83 0.53 2.28 3.50 6.08 7.60 -11.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.33 2.39 1.80 1.99 2.38 2.20 -6.76%

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