[FOCUS] QoQ Cumulative Quarter Result on 31-Jan-2008 [#2]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
27-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- 7.14%
YoY- 80.0%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 5,709 20,832 16,475 10,680 5,648 14,867 8,604 -23.83%
PBT -158 390 873 651 554 915 321 -
Tax 37 -244 -321 -201 -134 -393 -209 -
NP -121 146 552 450 420 522 112 -
-
NP to SH -131 139 554 450 420 522 112 -
-
Tax Rate - 62.56% 36.77% 30.88% 24.19% 42.95% 65.11% -
Total Cost 5,830 20,686 15,923 10,230 5,228 14,345 8,492 -22.08%
-
Net Worth 14,903 15,634 15,982 15,896 13,525 12,243 11,879 16.24%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 14,903 15,634 15,982 15,896 13,525 12,243 11,879 16.24%
NOSH 100,769 104,999 104,528 104,651 95,454 94,909 74,666 22.01%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin -2.12% 0.70% 3.35% 4.21% 7.44% 3.51% 1.30% -
ROE -0.88% 0.89% 3.47% 2.83% 3.11% 4.26% 0.94% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 5.67 19.84 15.76 10.21 5.92 15.66 11.52 -37.52%
EPS -0.13 0.13 0.53 0.43 0.44 0.55 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1479 0.1489 0.1529 0.1519 0.1417 0.129 0.1591 -4.72%
Adjusted Per Share Value based on latest NOSH - 100,000
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 0.09 0.33 0.26 0.17 0.09 0.23 0.14 -25.41%
EPS 0.00 0.00 0.01 0.01 0.01 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0023 0.0025 0.0025 0.0025 0.0021 0.0019 0.0019 13.51%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.11 0.14 0.16 0.26 0.28 0.55 0.31 -
P/RPS 1.94 0.71 1.02 2.55 4.73 3.51 2.69 -19.49%
P/EPS -84.62 105.76 30.19 60.47 63.64 100.00 206.67 -
EY -1.18 0.95 3.31 1.65 1.57 1.00 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.94 1.05 1.71 1.98 4.26 1.95 -47.42%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 18/12/08 26/09/08 24/06/08 27/03/08 28/12/07 27/09/07 28/06/07 -
Price 0.12 0.11 0.14 0.18 0.28 0.30 0.38 -
P/RPS 2.12 0.55 0.89 1.76 4.73 1.92 3.30 -25.44%
P/EPS -92.31 83.09 26.42 41.86 63.64 54.55 253.33 -
EY -1.08 1.20 3.79 2.39 1.57 1.83 0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.74 0.92 1.18 1.98 2.33 2.39 -51.23%

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