[FOCUS] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -81.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Revenue 1,503 6,796 5,172 3,723 2,072 15,939 11,209 -75.79%
PBT -1,009 -4,593 -3,254 -2,416 -1,334 -4,494 -3,742 -60.35%
Tax -16 -26 0 0 0 -2 -1 608.11%
NP -1,025 -4,619 -3,254 -2,416 -1,334 -4,496 -3,743 -59.92%
-
NP to SH -1,025 -4,619 -3,254 -2,416 -1,334 -4,496 -3,743 -59.92%
-
Tax Rate - - - - - - - -
Total Cost 2,528 11,415 8,426 6,139 3,406 20,435 14,952 -71.48%
-
Net Worth 21,076 21,681 22,934 23,211 23,508 17,843 18,314 10.42%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Net Worth 21,076 21,681 22,934 23,211 23,508 17,843 18,314 10.42%
NOSH 320,312 314,217 312,884 305,822 296,444 200,714 200,160 39.36%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
NP Margin -68.20% -67.97% -62.92% -64.89% -64.38% -28.21% -33.39% -
ROE -4.86% -21.30% -14.19% -10.41% -5.67% -25.20% -20.44% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
RPS 0.47 2.16 1.65 1.22 0.70 7.94 5.60 -82.61%
EPS -0.32 -1.47 -1.04 -0.79 -0.45 -2.24 -1.87 -71.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0658 0.069 0.0733 0.0759 0.0793 0.0889 0.0915 -20.76%
Adjusted Per Share Value based on latest NOSH - 309,142
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
RPS 0.04 0.17 0.13 0.09 0.05 0.40 0.28 -74.68%
EPS -0.03 -0.12 -0.08 -0.06 -0.03 -0.11 -0.10 -57.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0053 0.0055 0.0058 0.0059 0.006 0.0045 0.0046 10.51%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 31/10/11 -
Price 0.085 0.09 0.09 0.14 0.17 0.09 0.09 -
P/RPS 18.11 4.16 5.44 11.50 24.32 0.00 1.61 452.16%
P/EPS -26.56 -6.12 -8.65 -17.72 -37.78 0.00 -4.81 234.12%
EY -3.76 -16.33 -11.56 -5.64 -2.65 0.00 -20.78 -70.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.30 1.23 1.84 2.14 1.17 0.98 21.41%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Date 29/05/13 28/02/13 27/11/12 29/08/12 31/05/12 28/02/12 29/12/11 -
Price 0.08 0.075 0.09 0.11 0.14 0.14 0.09 -
P/RPS 17.05 3.47 5.44 9.04 20.03 0.00 1.61 429.14%
P/EPS -25.00 -5.10 -8.65 -13.92 -31.11 0.00 -4.81 220.14%
EY -4.00 -19.60 -11.56 -7.18 -3.21 0.00 -20.78 -68.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.09 1.23 1.45 1.77 1.82 0.98 16.72%

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