[FOCUS] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 136.15%
YoY- 492.98%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 30,518 16,804 66,259 42,880 20,721 9,279 39,130 -15.28%
PBT 14,871 11,856 22,097 10,967 5,022 1,230 -1,539 -
Tax -2,229 -1,294 -5,804 -3,793 -1,954 -482 -2,393 -4.62%
NP 12,642 10,562 16,293 7,174 3,068 748 -3,932 -
-
NP to SH 12,971 10,723 16,723 7,264 3,076 748 -1,661 -
-
Tax Rate 14.99% 10.91% 26.27% 34.59% 38.91% 39.19% - -
Total Cost 17,876 6,242 49,966 35,706 17,653 8,531 43,062 -44.38%
-
Net Worth 249,620 243,324 172,343 46,609 42,520 40,272 39,654 241.30%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 249,620 243,324 172,343 46,609 42,520 40,272 39,654 241.30%
NOSH 6,372,185 6,264,669 6,145,845 2,044,266 2,044,266 2,044,266 2,044,266 113.53%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 41.42% 62.85% 24.59% 16.73% 14.81% 8.06% -10.05% -
ROE 5.20% 4.41% 9.70% 15.58% 7.23% 1.86% -4.19% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.48 0.27 1.08 2.10 1.01 0.45 1.91 -60.21%
EPS 0.21 0.17 0.27 0.36 0.15 0.04 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0393 0.0392 0.0281 0.0228 0.0208 0.0197 0.0194 60.16%
Adjusted Per Share Value based on latest NOSH - 2,044,266
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.48 0.26 1.04 0.67 0.33 0.15 0.61 -14.77%
EPS 0.20 0.17 0.26 0.11 0.05 0.01 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0392 0.0382 0.027 0.0073 0.0067 0.0063 0.0062 242.30%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.04 0.595 0.65 2.22 0.85 0.68 0.505 -
P/RPS 8.33 219.79 60.17 105.84 83.86 149.81 26.38 -53.66%
P/EPS 19.59 344.43 238.39 624.76 564.90 1,858.42 -621.46 -
EY 5.11 0.29 0.42 0.16 0.18 0.05 -0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 15.18 23.13 97.37 40.87 34.52 26.03 -88.48%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 31/05/21 31/03/21 25/11/20 26/08/20 30/06/20 28/02/20 -
Price 0.05 0.045 0.595 0.73 2.45 0.85 0.725 -
P/RPS 10.41 16.62 55.08 34.80 241.71 187.26 37.87 -57.75%
P/EPS 24.48 26.05 218.22 205.44 1,628.24 2,323.03 -892.19 -
EY 4.08 3.84 0.46 0.49 0.06 0.04 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.15 21.17 32.02 117.79 43.15 37.37 -89.52%

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