[FOCUS] QoQ 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- 2.44%
YoY- 98.11%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 4,386 5,795 5,032 5,648 6,263 2,022 3,773 10.56%
PBT -454 221 97 554 595 -76 132 -
Tax 56 -119 -67 -134 -185 -62 -94 -
NP -398 102 30 420 410 -138 38 -
-
NP to SH -407 104 30 420 410 -138 38 -
-
Tax Rate - 53.85% 69.07% 24.19% 31.09% - 71.21% -
Total Cost 4,784 5,693 5,002 5,228 5,853 2,160 3,735 17.95%
-
Net Worth 15,549 15,901 15,189 13,525 12,299 12,197 12,235 17.34%
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 15,549 15,901 15,189 13,525 12,299 12,197 12,235 17.34%
NOSH 104,358 103,999 100,000 95,454 95,348 76,666 75,999 23.56%
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 -9.07% 1.76% 0.60% 7.44% 6.55% -6.82% 1.01% -
ROE -2.62% 0.65% 0.20% 3.11% 3.33% -1.13% 0.31% -
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 4.20 5.57 5.03 5.92 6.57 2.64 4.96 -10.50%
EPS -0.39 0.10 0.03 0.44 0.43 -0.18 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.1529 0.1519 0.1417 0.129 0.1591 0.161 -5.03%
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 0.07 0.09 0.08 0.09 0.10 0.03 0.06 10.83%
EPS -0.01 0.00 0.00 0.01 0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0024 0.0025 0.0024 0.0021 0.0019 0.0019 0.0019 16.86%
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 3.33 2.87 5.17 4.73 8.37 11.75 6.24 -34.23%
P/EPS -35.90 160.00 866.67 63.64 127.91 -172.22 620.00 -
EY -2.79 0.63 0.12 1.57 0.78 -0.58 0.16 -
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 2.62 2.51 3.58 4.73 4.57 14.41 5.84 -41.42%
P/EPS -28.21 140.00 600.00 63.64 69.77 -211.11 580.00 -
EY -3.55 0.71 0.17 1.57 1.43 -0.47 0.17 -
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