[FOCUS] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 311.23%
YoY- 137.53%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 16,804 66,259 42,880 20,721 9,279 39,130 29,129 -30.67%
PBT 11,856 22,097 10,967 5,022 1,230 -1,539 3,152 141.66%
Tax -1,294 -5,804 -3,793 -1,954 -482 -2,393 -1,896 -22.46%
NP 10,562 16,293 7,174 3,068 748 -3,932 1,256 312.99%
-
NP to SH 10,723 16,723 7,264 3,076 748 -1,661 1,225 324.17%
-
Tax Rate 10.91% 26.27% 34.59% 38.91% 39.19% - 60.15% -
Total Cost 6,242 49,966 35,706 17,653 8,531 43,062 27,873 -63.08%
-
Net Worth 243,324 172,343 46,609 42,520 40,272 39,654 42,496 219.71%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 243,324 172,343 46,609 42,520 40,272 39,654 42,496 219.71%
NOSH 6,264,669 6,145,845 2,044,266 2,044,266 2,044,266 2,044,266 2,043,461 110.89%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 62.85% 24.59% 16.73% 14.81% 8.06% -10.05% 4.31% -
ROE 4.41% 9.70% 15.58% 7.23% 1.86% -4.19% 2.88% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 0.27 1.08 2.10 1.01 0.45 1.91 1.43 -67.05%
EPS 0.17 0.27 0.36 0.15 0.04 -0.08 0.06 100.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0392 0.0281 0.0228 0.0208 0.0197 0.0194 0.0208 52.51%
Adjusted Per Share Value based on latest NOSH - 2,044,266
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 0.26 1.04 0.67 0.33 0.15 0.61 0.46 -31.61%
EPS 0.17 0.26 0.11 0.05 0.01 -0.03 0.02 315.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0382 0.027 0.0073 0.0067 0.0063 0.0062 0.0067 218.81%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.595 0.65 2.22 0.85 0.68 0.505 0.36 -
P/RPS 219.79 60.17 105.84 83.86 149.81 26.38 25.25 322.59%
P/EPS 344.43 238.39 624.76 564.90 1,858.42 -621.46 600.43 -30.93%
EY 0.29 0.42 0.16 0.18 0.05 -0.16 0.17 42.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.18 23.13 97.37 40.87 34.52 26.03 17.31 -8.37%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 31/03/21 25/11/20 26/08/20 30/06/20 28/02/20 28/11/19 -
Price 0.045 0.595 0.73 2.45 0.85 0.725 0.365 -
P/RPS 16.62 55.08 34.80 241.71 187.26 37.87 25.60 -25.00%
P/EPS 26.05 218.22 205.44 1,628.24 2,323.03 -892.19 608.77 -87.74%
EY 3.84 0.46 0.49 0.06 0.04 -0.11 0.16 730.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 21.17 32.02 117.79 43.15 37.37 17.55 -83.71%

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