[FOCUS] QoQ Annualized Quarter Result on 31-Oct-2006 [#1]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- -42.51%
YoY- -60.45%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 14,867 11,472 13,164 11,232 9,372 8,304 9,124 38.59%
PBT 915 428 792 1,056 1,699 1,673 2,026 -41.22%
Tax -393 -278 -292 -208 -224 -174 -236 40.62%
NP 522 149 500 848 1,475 1,498 1,790 -56.12%
-
NP to SH 522 149 500 848 1,475 1,498 1,790 -56.12%
-
Tax Rate 42.95% 64.95% 36.87% 19.70% 13.18% 10.40% 11.65% -
Total Cost 14,345 11,322 12,664 10,384 7,897 6,805 7,334 56.59%
-
Net Worth 12,243 11,879 12,196 12,152 10,216 8,968 5,001 81.94%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 12,243 11,879 12,196 12,152 10,216 8,968 5,001 81.94%
NOSH 94,909 74,666 75,757 75,714 63,852 59,787 26,323 135.68%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 3.51% 1.30% 3.80% 7.55% 15.74% 18.05% 19.62% -
ROE 4.26% 1.26% 4.10% 6.98% 14.44% 16.71% 35.79% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 15.66 15.36 17.38 14.83 14.68 13.89 34.66 -41.20%
EPS 0.55 0.20 0.66 1.12 2.31 2.51 6.80 -81.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.129 0.1591 0.161 0.1605 0.16 0.15 0.19 -22.80%
Adjusted Per Share Value based on latest NOSH - 75,714
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 0.38 0.29 0.33 0.29 0.24 0.21 0.23 39.88%
EPS 0.01 0.00 0.01 0.02 0.04 0.04 0.05 -65.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0031 0.003 0.0031 0.0031 0.0026 0.0023 0.0013 78.77%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 - -
Price 0.55 0.31 0.31 0.34 0.32 0.35 0.00 -
P/RPS 3.51 2.02 1.78 2.29 2.18 2.52 0.00 -
P/EPS 100.00 155.00 46.97 30.36 13.85 13.96 0.00 -
EY 1.00 0.65 2.13 3.29 7.22 7.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.26 1.95 1.93 2.12 2.00 2.33 0.00 -
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 27/09/07 28/06/07 30/03/07 29/12/06 29/09/06 30/06/06 17/04/06 -
Price 0.30 0.38 0.29 0.32 0.38 0.33 0.38 -
P/RPS 1.92 2.47 1.67 2.16 2.59 2.38 1.10 45.11%
P/EPS 54.55 190.00 43.94 28.57 16.45 13.16 5.59 358.56%
EY 1.83 0.53 2.28 3.50 6.08 7.60 17.89 -78.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.39 1.80 1.99 2.38 2.20 2.00 10.74%

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