[FOCUS] QoQ Cumulative Quarter Result on 31-Jan-2007 [#2]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 17.92%
YoY- -72.07%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 5,648 14,867 8,604 6,582 2,808 9,372 6,228 -6.29%
PBT 554 915 321 396 264 1,699 1,255 -41.93%
Tax -134 -393 -209 -146 -52 -224 -131 1.51%
NP 420 522 112 250 212 1,475 1,124 -48.02%
-
NP to SH 420 522 112 250 212 1,475 1,124 -48.02%
-
Tax Rate 24.19% 42.95% 65.11% 36.87% 19.70% 13.18% 10.44% -
Total Cost 5,228 14,345 8,492 6,332 2,596 7,897 5,104 1.60%
-
Net Worth 13,525 12,243 11,879 12,196 12,152 10,216 8,968 31.41%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 13,525 12,243 11,879 12,196 12,152 10,216 8,968 31.41%
NOSH 95,454 94,909 74,666 75,757 75,714 63,852 59,787 36.48%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 7.44% 3.51% 1.30% 3.80% 7.55% 15.74% 18.05% -
ROE 3.11% 4.26% 0.94% 2.05% 1.74% 14.44% 12.53% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 5.92 15.66 11.52 8.69 3.71 14.68 10.42 -31.33%
EPS 0.44 0.55 0.15 0.33 0.28 2.31 1.88 -61.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.129 0.1591 0.161 0.1605 0.16 0.15 -3.71%
Adjusted Per Share Value based on latest NOSH - 75,999
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 0.09 0.23 0.14 0.10 0.04 0.15 0.10 -6.76%
EPS 0.01 0.01 0.00 0.00 0.00 0.02 0.02 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0021 0.0019 0.0019 0.0019 0.0019 0.0016 0.0014 30.94%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.28 0.55 0.31 0.31 0.34 0.32 0.35 -
P/RPS 4.73 3.51 2.69 3.57 9.17 2.18 3.36 25.52%
P/EPS 63.64 100.00 206.67 93.94 121.43 13.85 18.62 126.39%
EY 1.57 1.00 0.48 1.06 0.82 7.22 5.37 -55.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 4.26 1.95 1.93 2.12 2.00 2.33 -10.25%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 28/12/07 27/09/07 28/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.28 0.30 0.38 0.29 0.32 0.38 0.33 -
P/RPS 4.73 1.92 3.30 3.34 8.63 2.59 3.17 30.48%
P/EPS 63.64 54.55 253.33 87.88 114.29 16.45 17.55 135.47%
EY 1.57 1.83 0.39 1.14 0.88 6.08 5.70 -57.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.33 2.39 1.80 1.99 2.38 2.20 -6.76%

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