[FOCUS] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -24.18%
YoY- -121.27%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 6,732 2,602 8,045 5,733 4,354 2,161 12,211 -32.78%
PBT -5,351 -2,908 13,408 -8,813 -7,097 -4,675 -6,591 -12.98%
Tax -54 -12 -27,016 0 0 0 -7 290.90%
NP -5,405 -2,920 -13,608 -8,813 -7,097 -4,675 -6,598 -12.46%
-
NP to SH -5,405 -2,920 -13,609 -8,813 -7,097 -4,675 -6,482 -11.41%
-
Tax Rate - - 201.49% - - - - -
Total Cost 12,137 5,522 21,653 14,546 11,451 6,836 18,809 -25.34%
-
Net Worth 38,232 37,461 38,902 43,712 44,900 3,094,850 27,870 23.48%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 38,232 37,461 38,902 43,712 44,900 3,094,850 27,870 23.48%
NOSH 777,089 712,195 704,761 705,040 702,673 46,750,001 398,719 56.09%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -80.29% -112.22% -169.15% -153.72% -163.00% -216.34% -54.03% -
ROE -14.14% -7.79% -34.98% -20.16% -15.81% -0.15% -23.26% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.87 0.37 1.14 0.81 0.62 0.00 3.06 -56.79%
EPS -0.75 -0.41 -1.93 -1.25 -1.01 -0.01 -1.60 -39.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0492 0.0526 0.0552 0.062 0.0639 0.0662 0.0699 -20.88%
Adjusted Per Share Value based on latest NOSH - 715,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.17 0.07 0.20 0.15 0.11 0.05 0.31 -33.02%
EPS -0.14 -0.07 -0.35 -0.22 -0.18 -0.12 -0.16 -8.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0097 0.0095 0.0099 0.0111 0.0114 0.7855 0.0071 23.14%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.06 0.085 0.09 0.05 0.08 0.08 0.075 -
P/RPS 6.93 23.27 7.88 6.15 12.91 1,730.68 2.45 100.13%
P/EPS -8.63 -20.73 -4.66 -4.00 -7.92 -800.00 -4.61 51.95%
EY -11.59 -4.82 -21.46 -25.00 -12.63 -0.13 -21.68 -34.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.62 1.63 0.81 1.25 1.21 1.07 9.14%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 07/06/16 29/02/16 26/11/15 28/08/15 28/05/15 26/02/15 -
Price 0.05 0.055 0.08 0.08 0.05 0.08 0.08 -
P/RPS 5.77 15.05 7.01 9.84 8.07 1,730.68 2.61 69.78%
P/EPS -7.19 -13.41 -4.14 -6.40 -4.95 -800.00 -4.92 28.80%
EY -13.91 -7.45 -24.14 -15.63 -20.20 -0.13 -20.32 -22.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.05 1.45 1.29 0.78 1.21 1.14 -7.15%

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