[FOCUS] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 22.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,495 1,503 1,624 1,449 1,651 2,072 4,729 -53.62%
PBT -1,119 -1,009 -1,339 -839 -1,082 -1,334 -753 30.25%
Tax -19 -16 -25 0 0 0 0 -
NP -1,138 -1,025 -1,364 -839 -1,082 -1,334 -753 31.72%
-
NP to SH -1,138 -1,025 -1,364 -839 -1,082 -1,334 -753 31.72%
-
Tax Rate - - - - - - - -
Total Cost 2,633 2,528 2,988 2,288 2,733 3,406 5,482 -38.69%
-
Net Worth 20,223 21,076 21,887 22,777 23,463 23,508 17,616 9.64%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 20,223 21,076 21,887 22,777 23,463 23,508 17,616 9.64%
NOSH 325,142 320,312 317,209 310,740 309,142 296,444 198,157 39.15%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -76.12% -68.20% -83.99% -57.90% -65.54% -64.38% -15.92% -
ROE -5.63% -4.86% -6.23% -3.68% -4.61% -5.67% -4.27% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.46 0.47 0.51 0.47 0.53 0.70 2.39 -66.69%
EPS -0.35 -0.32 -0.43 -0.27 -0.35 -0.45 -0.38 -5.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0622 0.0658 0.069 0.0733 0.0759 0.0793 0.0889 -21.20%
Adjusted Per Share Value based on latest NOSH - 310,740
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.02 0.02 0.03 0.02 0.03 0.03 0.07 -56.65%
EPS -0.02 -0.02 -0.02 -0.01 -0.02 -0.02 -0.01 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0032 0.0033 0.0034 0.0036 0.0037 0.0037 0.0028 9.31%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.075 0.085 0.09 0.09 0.14 0.17 0.09 -
P/RPS 16.31 18.11 17.58 19.30 26.21 24.32 0.00 -
P/EPS -21.43 -26.56 -20.93 -33.33 -40.00 -37.78 0.00 -
EY -4.67 -3.76 -4.78 -3.00 -2.50 -2.65 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.29 1.30 1.23 1.84 2.14 1.17 2.26%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 28/02/13 27/11/12 29/08/12 31/05/12 28/02/12 -
Price 0.07 0.08 0.075 0.09 0.11 0.14 0.14 -
P/RPS 15.22 17.05 14.65 19.30 20.60 20.03 0.00 -
P/EPS -20.00 -25.00 -17.44 -33.33 -31.43 -31.11 0.00 -
EY -5.00 -4.00 -5.73 -3.00 -3.18 -3.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.22 1.09 1.23 1.45 1.77 1.82 -27.24%

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