[FOCUS] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -57.71%
YoY- -74.36%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 24,025 26,424 27,632 30,180 31,652 30,718 26,938 -7.32%
PBT -3,492 -856 1,922 4,728 5,388 7,594 6,694 -
Tax -1,011 -1,164 -1,446 -280 -471 -8 0 -
NP -4,503 -2,020 476 4,448 4,917 7,586 6,694 -
-
NP to SH -3,301 -1,532 120 1,472 3,481 6,140 5,690 -
-
Tax Rate - - 75.23% 5.92% 8.74% 0.11% 0.00% -
Total Cost 28,528 28,444 27,156 25,732 26,735 23,132 20,244 25.61%
-
Net Worth 41,650 43,892 45,117 42,872 30,553 31,688 29,762 25.03%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 41,650 43,892 45,117 42,872 30,553 31,688 29,762 25.03%
NOSH 2,041,792 2,041,533 2,041,533 1,840,000 782,058 780,508 777,089 90.07%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -18.74% -7.64% 1.72% 14.74% 15.53% 24.70% 24.85% -
ROE -7.93% -3.49% 0.27% 3.43% 11.39% 19.38% 19.12% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.18 1.29 1.35 1.64 4.06 3.94 3.47 -51.18%
EPS -0.17 -0.08 0.00 0.08 0.45 0.79 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0204 0.0215 0.0221 0.0233 0.0392 0.0406 0.0383 -34.21%
Adjusted Per Share Value based on latest NOSH - 1,840,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.61 0.67 0.70 0.77 0.80 0.78 0.68 -6.96%
EPS -0.08 -0.04 0.00 0.04 0.09 0.16 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0106 0.0111 0.0115 0.0109 0.0078 0.008 0.0076 24.75%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.15 0.15 0.135 0.19 0.43 0.345 0.275 -
P/RPS 12.75 11.59 9.97 11.58 10.59 8.77 7.93 37.12%
P/EPS -92.78 -199.89 2,296.73 237.50 96.28 43.86 37.56 -
EY -1.08 -0.50 0.04 0.42 1.04 2.28 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.35 6.98 6.11 8.15 10.97 8.50 7.18 1.56%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 30/05/18 28/02/18 28/11/17 29/08/17 -
Price 0.145 0.14 0.14 0.14 0.37 0.405 0.23 -
P/RPS 12.32 10.82 10.34 8.54 9.11 10.29 6.63 50.97%
P/EPS -89.68 -186.56 2,381.79 175.00 82.85 51.48 31.41 -
EY -1.12 -0.54 0.04 0.57 1.21 1.94 3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.11 6.51 6.33 6.01 9.44 9.98 6.01 11.82%

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