[FOCUS] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 18.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Revenue 1,503 1,624 1,449 1,651 2,072 4,729 4,635 -54.84%
PBT -1,009 -1,339 -839 -1,082 -1,334 -753 -489 66.76%
Tax -16 -25 0 0 0 0 0 -
NP -1,025 -1,364 -839 -1,082 -1,334 -753 -489 68.62%
-
NP to SH -1,025 -1,364 -839 -1,082 -1,334 -753 -489 68.62%
-
Tax Rate - - - - - - - -
Total Cost 2,528 2,988 2,288 2,733 3,406 5,482 5,124 -39.27%
-
Net Worth 21,076 21,887 22,777 23,463 23,508 17,616 18,643 9.04%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Net Worth 21,076 21,887 22,777 23,463 23,508 17,616 18,643 9.04%
NOSH 320,312 317,209 310,740 309,142 296,444 198,157 203,750 37.62%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
NP Margin -68.20% -83.99% -57.90% -65.54% -64.38% -15.92% -10.55% -
ROE -4.86% -6.23% -3.68% -4.61% -5.67% -4.27% -2.62% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
RPS 0.47 0.51 0.47 0.53 0.70 2.39 2.27 -67.10%
EPS -0.32 -0.43 -0.27 -0.35 -0.45 -0.38 -0.24 22.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0658 0.069 0.0733 0.0759 0.0793 0.0889 0.0915 -20.76%
Adjusted Per Share Value based on latest NOSH - 309,142
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
RPS 0.02 0.03 0.02 0.03 0.03 0.07 0.07 -58.70%
EPS -0.02 -0.02 -0.01 -0.02 -0.02 -0.01 -0.01 63.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0033 0.0034 0.0036 0.0037 0.0037 0.0028 0.0029 9.55%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 31/10/11 -
Price 0.085 0.09 0.09 0.14 0.17 0.09 0.09 -
P/RPS 18.11 17.58 19.30 26.21 24.32 0.00 3.96 192.49%
P/EPS -26.56 -20.93 -33.33 -40.00 -37.78 0.00 -37.50 -21.61%
EY -3.76 -4.78 -3.00 -2.50 -2.65 0.00 -2.67 27.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.30 1.23 1.84 2.14 1.17 0.98 21.41%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 31/10/11 CAGR
Date 29/05/13 28/02/13 27/11/12 29/08/12 31/05/12 28/02/12 29/12/11 -
Price 0.08 0.075 0.09 0.11 0.14 0.14 0.09 -
P/RPS 17.05 14.65 19.30 20.60 20.03 0.00 3.96 180.29%
P/EPS -25.00 -17.44 -33.33 -31.43 -31.11 0.00 -37.50 -24.89%
EY -4.00 -5.73 -3.00 -3.18 -3.21 0.00 -2.67 33.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.09 1.23 1.45 1.77 1.82 0.98 16.72%

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