[FOCUSP] QoQ Quarter Result on 30-Jun-2015 [#2]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -163.62%
YoY- -1769.51%
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 43,134 40,099 37,846 33,993 42,654 37,104 38,083 8.64%
PBT 1,144 2,432 56 -1,349 3,454 1,275 315 136.08%
Tax -615 -1,686 -327 -68 -1,312 -965 -658 -4.40%
NP 529 746 -271 -1,417 2,142 310 -343 -
-
NP to SH 555 792 -244 -1,369 2,152 361 -313 -
-
Tax Rate 53.76% 69.33% 583.93% - 37.98% 75.69% 208.89% -
Total Cost 42,605 39,353 38,117 35,410 40,512 36,794 38,426 7.11%
-
Net Worth 54,631 54,087 53,295 53,542 54,912 52,750 54,037 0.73%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 54,631 54,087 53,295 53,542 54,912 52,750 54,037 0.73%
NOSH 165,000 165,000 165,000 165,000 165,000 165,000 165,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.23% 1.86% -0.72% -4.17% 5.02% 0.84% -0.90% -
ROE 1.02% 1.46% -0.46% -2.56% 3.92% 0.68% -0.58% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 26.14 24.30 22.94 20.60 25.85 22.49 23.08 8.64%
EPS 0.34 0.48 -0.15 -0.83 1.30 0.22 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3311 0.3278 0.323 0.3245 0.3328 0.3197 0.3275 0.73%
Adjusted Per Share Value based on latest NOSH - 165,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.34 8.68 8.19 7.36 9.23 8.03 8.24 8.70%
EPS 0.12 0.17 -0.05 -0.30 0.47 0.08 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1183 0.1171 0.1154 0.1159 0.1189 0.1142 0.117 0.73%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.205 0.21 0.27 0.285 0.28 0.255 0.325 -
P/RPS 0.78 0.86 1.18 1.38 1.08 1.13 1.41 -32.58%
P/EPS 60.95 43.75 -182.58 -34.35 21.47 116.55 -171.33 -
EY 1.64 2.29 -0.55 -2.91 4.66 0.86 -0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.84 0.88 0.84 0.80 0.99 -26.78%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 24/02/16 26/11/15 27/08/15 26/05/15 25/02/15 25/11/14 -
Price 0.24 0.235 0.245 0.27 0.27 0.30 0.295 -
P/RPS 0.92 0.97 1.07 1.31 1.04 1.33 1.28 -19.74%
P/EPS 71.35 48.96 -165.68 -32.54 20.70 137.12 -155.51 -
EY 1.40 2.04 -0.60 -3.07 4.83 0.73 -0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 0.76 0.83 0.81 0.94 0.90 -13.81%

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