[FOCUS] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 130.22%
YoY- 1106.8%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 46,970 30,518 16,804 66,259 42,880 20,721 9,279 194.52%
PBT 18,644 14,871 11,856 22,097 10,967 5,022 1,230 511.46%
Tax -4,351 -2,229 -1,294 -5,804 -3,793 -1,954 -482 332.95%
NP 14,293 12,642 10,562 16,293 7,174 3,068 748 613.45%
-
NP to SH 14,759 12,971 10,723 16,723 7,264 3,076 748 628.86%
-
Tax Rate 23.34% 14.99% 10.91% 26.27% 34.59% 38.91% 39.19% -
Total Cost 32,677 17,876 6,242 49,966 35,706 17,653 8,531 144.60%
-
Net Worth 252,339 249,620 243,324 172,343 46,609 42,520 40,272 239.49%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 252,339 249,620 243,324 172,343 46,609 42,520 40,272 239.49%
NOSH 6,372,205 6,372,185 6,264,669 6,145,845 2,044,266 2,044,266 2,044,266 113.23%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 30.43% 41.42% 62.85% 24.59% 16.73% 14.81% 8.06% -
ROE 5.85% 5.20% 4.41% 9.70% 15.58% 7.23% 1.86% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.74 0.48 0.27 1.08 2.10 1.01 0.45 39.27%
EPS 0.23 0.21 0.17 0.27 0.36 0.15 0.04 220.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0396 0.0393 0.0392 0.0281 0.0228 0.0208 0.0197 59.20%
Adjusted Per Share Value based on latest NOSH - 6,145,845
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.74 0.48 0.26 1.04 0.67 0.33 0.15 189.51%
EPS 0.23 0.20 0.17 0.26 0.11 0.05 0.01 707.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0396 0.0392 0.0382 0.027 0.0073 0.0067 0.0063 240.21%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.055 0.04 0.595 0.65 2.22 0.85 0.68 -
P/RPS 7.46 8.33 219.79 60.17 105.84 83.86 149.81 -86.44%
P/EPS 23.75 19.59 344.43 238.39 624.76 564.90 1,858.42 -94.51%
EY 4.21 5.11 0.29 0.42 0.16 0.18 0.05 1815.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.02 15.18 23.13 97.37 40.87 34.52 -88.22%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 26/08/21 31/05/21 31/03/21 25/11/20 26/08/20 30/06/20 -
Price 0.045 0.05 0.045 0.595 0.73 2.45 0.85 -
P/RPS 6.10 10.41 16.62 55.08 34.80 241.71 187.26 -89.77%
P/EPS 19.43 24.48 26.05 218.22 205.44 1,628.24 2,323.03 -95.86%
EY 5.15 4.08 3.84 0.46 0.49 0.06 0.04 2442.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.27 1.15 21.17 32.02 117.79 43.15 -91.10%

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