[FOCUS] QoQ Cumulative Quarter Result on 31-Oct-2007 [#1]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -19.54%
YoY- 98.11%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 20,832 16,475 10,680 5,648 14,867 8,604 6,582 115.71%
PBT 390 873 651 554 915 321 396 -1.01%
Tax -244 -321 -201 -134 -393 -209 -146 40.87%
NP 146 552 450 420 522 112 250 -30.15%
-
NP to SH 139 554 450 420 522 112 250 -32.40%
-
Tax Rate 62.56% 36.77% 30.88% 24.19% 42.95% 65.11% 36.87% -
Total Cost 20,686 15,923 10,230 5,228 14,345 8,492 6,332 120.32%
-
Net Worth 15,634 15,982 15,896 13,525 12,243 11,879 12,196 18.02%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 15,634 15,982 15,896 13,525 12,243 11,879 12,196 18.02%
NOSH 104,999 104,528 104,651 95,454 94,909 74,666 75,757 24.33%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 0.70% 3.35% 4.21% 7.44% 3.51% 1.30% 3.80% -
ROE 0.89% 3.47% 2.83% 3.11% 4.26% 0.94% 2.05% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 19.84 15.76 10.21 5.92 15.66 11.52 8.69 73.47%
EPS 0.13 0.53 0.43 0.44 0.55 0.15 0.33 -46.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1489 0.1529 0.1519 0.1417 0.129 0.1591 0.161 -5.07%
Adjusted Per Share Value based on latest NOSH - 95,454
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 0.33 0.26 0.17 0.09 0.23 0.14 0.10 121.81%
EPS 0.00 0.01 0.01 0.01 0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0025 0.0025 0.0025 0.0021 0.0019 0.0019 0.0019 20.09%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.14 0.16 0.26 0.28 0.55 0.31 0.31 -
P/RPS 0.71 1.02 2.55 4.73 3.51 2.69 3.57 -65.96%
P/EPS 105.76 30.19 60.47 63.64 100.00 206.67 93.94 8.22%
EY 0.95 3.31 1.65 1.57 1.00 0.48 1.06 -7.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.05 1.71 1.98 4.26 1.95 1.93 -38.12%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/09/08 24/06/08 27/03/08 28/12/07 27/09/07 28/06/07 30/03/07 -
Price 0.11 0.14 0.18 0.28 0.30 0.38 0.29 -
P/RPS 0.55 0.89 1.76 4.73 1.92 3.30 3.34 -69.98%
P/EPS 83.09 26.42 41.86 63.64 54.55 253.33 87.88 -3.67%
EY 1.20 3.79 2.39 1.57 1.83 0.39 1.14 3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.92 1.18 1.98 2.33 2.39 1.80 -44.74%

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