[FOCUS] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 280.13%
YoY- 21.23%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 66,259 57,173 41,442 37,116 39,130 38,838 38,510 43.35%
PBT 22,097 14,622 10,044 4,920 -1,539 4,202 5,312 157.53%
Tax -5,804 -5,057 -3,908 -1,928 -2,393 -2,528 -2,562 72.06%
NP 16,293 9,565 6,136 2,992 -3,932 1,674 2,750 225.66%
-
NP to SH 16,723 9,685 6,152 2,992 -1,661 1,633 2,590 244.79%
-
Tax Rate 26.27% 34.58% 38.91% 39.19% - 60.16% 48.23% -
Total Cost 49,966 47,608 35,306 34,124 43,062 37,164 35,760 24.85%
-
Net Worth 172,343 46,609 42,520 40,272 39,654 42,496 42,479 153.30%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 172,343 46,609 42,520 40,272 39,654 42,496 42,479 153.30%
NOSH 6,145,845 2,044,266 2,044,266 2,044,266 2,044,266 2,043,461 2,042,515 107.72%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 24.59% 16.73% 14.81% 8.06% -10.05% 4.31% 7.14% -
ROE 9.70% 20.78% 14.47% 7.43% -4.19% 3.84% 6.10% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1.08 2.80 2.03 1.82 1.91 1.90 1.89 -31.02%
EPS 0.27 0.48 0.30 0.16 -0.08 0.08 0.12 71.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0281 0.0228 0.0208 0.0197 0.0194 0.0208 0.0208 22.09%
Adjusted Per Share Value based on latest NOSH - 2,044,266
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1.68 1.45 1.05 0.94 0.99 0.99 0.98 43.00%
EPS 0.42 0.25 0.16 0.08 -0.04 0.04 0.07 228.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0437 0.0118 0.0108 0.0102 0.0101 0.0108 0.0108 152.85%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.65 2.22 0.85 0.68 0.505 0.36 0.195 -
P/RPS 60.17 79.38 41.93 37.45 26.38 18.94 10.34 221.80%
P/EPS 238.39 468.57 282.45 464.61 -621.46 450.32 153.76 33.77%
EY 0.42 0.21 0.35 0.22 -0.16 0.22 0.65 -25.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 23.13 97.37 40.87 34.52 26.03 17.31 9.38 82.02%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 25/11/20 26/08/20 30/06/20 28/02/20 28/11/19 30/08/19 -
Price 0.595 0.73 2.45 0.85 0.725 0.365 0.34 -
P/RPS 55.08 26.10 120.85 46.82 37.87 19.20 18.03 109.82%
P/EPS 218.22 154.08 814.12 580.76 -892.19 456.57 268.10 -12.76%
EY 0.46 0.65 0.12 0.17 -0.11 0.22 0.37 15.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 21.17 32.02 117.79 43.15 37.37 17.55 16.35 18.70%

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