[FOCUS] QoQ Annualized Quarter Result on 31-Jul-2007 [#4]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 249.55%
YoY- -64.61%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 21,966 21,360 22,592 14,867 11,472 13,164 11,232 56.44%
PBT 1,164 1,302 2,216 915 428 792 1,056 6.71%
Tax -428 -402 -536 -393 -278 -292 -208 61.84%
NP 736 900 1,680 522 149 500 848 -9.01%
-
NP to SH 738 900 1,680 522 149 500 848 -8.85%
-
Tax Rate 36.77% 30.88% 24.19% 42.95% 64.95% 36.87% 19.70% -
Total Cost 21,230 20,460 20,912 14,345 11,322 12,664 10,384 61.15%
-
Net Worth 15,982 15,896 13,525 12,243 11,879 12,196 12,152 20.05%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 15,982 15,896 13,525 12,243 11,879 12,196 12,152 20.05%
NOSH 104,528 104,651 95,454 94,909 74,666 75,757 75,714 24.00%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 3.35% 4.21% 7.44% 3.51% 1.30% 3.80% 7.55% -
ROE 4.62% 5.66% 12.42% 4.26% 1.26% 4.10% 6.98% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 21.02 20.41 23.67 15.66 15.36 17.38 14.83 26.20%
EPS 0.71 0.86 1.76 0.55 0.20 0.66 1.12 -26.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1529 0.1519 0.1417 0.129 0.1591 0.161 0.1605 -3.18%
Adjusted Per Share Value based on latest NOSH - 95,348
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 0.34 0.34 0.35 0.23 0.18 0.21 0.18 52.86%
EPS 0.01 0.01 0.03 0.01 0.00 0.01 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0025 0.0025 0.0021 0.0019 0.0019 0.0019 0.0019 20.09%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.16 0.26 0.28 0.55 0.31 0.31 0.34 -
P/RPS 0.76 1.27 1.18 3.51 2.02 1.78 2.29 -52.09%
P/EPS 22.64 30.23 15.91 100.00 155.00 46.97 30.36 -17.78%
EY 4.42 3.31 6.29 1.00 0.65 2.13 3.29 21.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.71 1.98 4.26 1.95 1.93 2.12 -37.42%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 24/06/08 27/03/08 28/12/07 27/09/07 28/06/07 30/03/07 29/12/06 -
Price 0.14 0.18 0.28 0.30 0.38 0.29 0.32 -
P/RPS 0.67 0.88 1.18 1.92 2.47 1.67 2.16 -54.20%
P/EPS 19.81 20.93 15.91 54.55 190.00 43.94 28.57 -21.67%
EY 5.05 4.78 6.29 1.83 0.53 2.28 3.50 27.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.18 1.98 2.33 2.39 1.80 1.99 -40.23%

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