[FOCUS] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 13.78%
YoY- 103.18%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 60,237 86,644 71,116 46,970 30,518 16,804 66,259 -6.17%
PBT -72,567 -336 14,327 18,644 14,871 11,856 22,097 -
Tax -2,140 -3,005 -5,630 -4,351 -2,229 -1,294 -5,804 -48.67%
NP -74,707 -3,341 8,697 14,293 12,642 10,562 16,293 -
-
NP to SH -75,147 -3,487 8,845 14,759 12,971 10,723 16,723 -
-
Tax Rate - - 39.30% 23.34% 14.99% 10.91% 26.27% -
Total Cost 134,944 89,985 62,419 32,677 17,876 6,242 49,966 94.28%
-
Net Worth 162,491 233,859 246,604 252,339 249,620 243,324 172,343 -3.85%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 162,491 233,859 246,604 252,339 249,620 243,324 172,343 -3.85%
NOSH 6,372,205 6,372,205 6,372,205 6,372,205 6,372,185 6,264,669 6,145,845 2.44%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -124.02% -3.86% 12.23% 30.43% 41.42% 62.85% 24.59% -
ROE -46.25% -1.49% 3.59% 5.85% 5.20% 4.41% 9.70% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 0.95 1.36 1.12 0.74 0.48 0.27 1.08 -8.21%
EPS -1.18 -0.06 0.14 0.23 0.21 0.17 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.0367 0.0387 0.0396 0.0393 0.0392 0.0281 -6.28%
Adjusted Per Share Value based on latest NOSH - 6,372,205
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 0.95 1.36 1.12 0.74 0.48 0.26 1.04 -5.87%
EPS -1.18 -0.06 0.14 0.23 0.20 0.17 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.0367 0.0387 0.0396 0.0392 0.0382 0.027 -3.74%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.025 0.04 0.04 0.055 0.04 0.595 0.65 -
P/RPS 2.64 2.94 3.58 7.46 8.33 219.79 60.17 -87.63%
P/EPS -2.12 -73.10 28.82 23.75 19.59 344.43 238.39 -
EY -47.17 -1.37 3.47 4.21 5.11 0.29 0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.09 1.03 1.39 1.02 15.18 23.13 -87.91%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 01/06/22 28/02/22 29/11/21 26/08/21 31/05/21 31/03/21 -
Price 0.02 0.03 0.035 0.045 0.05 0.045 0.595 -
P/RPS 2.12 2.21 3.14 6.10 10.41 16.62 55.08 -88.66%
P/EPS -1.70 -54.82 25.22 19.43 24.48 26.05 218.22 -
EY -58.96 -1.82 3.97 5.15 4.08 3.84 0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.90 1.14 1.27 1.15 21.17 -88.99%

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