[FOCUSP] QoQ Quarter Result on 30-Jun-2016 [#2]

Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -423.24%
YoY- -31.04%
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 40,629 40,661 39,054 39,097 43,134 40,099 37,846 4.83%
PBT 17 2,001 -790 -1,712 1,144 2,432 56 -54.79%
Tax -373 -947 -234 -130 -615 -1,686 -327 9.16%
NP -356 1,054 -1,024 -1,842 529 746 -271 19.92%
-
NP to SH -357 1,053 -1,012 -1,794 555 792 -244 28.85%
-
Tax Rate 2,194.12% 47.33% - - 53.76% 69.33% 583.93% -
Total Cost 40,985 39,607 40,078 40,939 42,605 39,353 38,117 4.95%
-
Net Worth 52,436 52,799 51,744 52,849 54,631 54,087 53,295 -1.07%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 52,436 52,799 51,744 52,849 54,631 54,087 53,295 -1.07%
NOSH 165,000 165,000 165,000 165,000 165,000 165,000 165,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -0.88% 2.59% -2.62% -4.71% 1.23% 1.86% -0.72% -
ROE -0.68% 1.99% -1.96% -3.39% 1.02% 1.46% -0.46% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.62 24.64 23.67 23.70 26.14 24.30 22.94 4.82%
EPS -0.22 0.64 -0.61 -1.09 0.34 0.48 -0.15 29.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3178 0.32 0.3136 0.3203 0.3311 0.3278 0.323 -1.07%
Adjusted Per Share Value based on latest NOSH - 165,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.79 8.80 8.45 8.46 9.34 8.68 8.19 4.82%
EPS -0.08 0.23 -0.22 -0.39 0.12 0.17 -0.05 36.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1135 0.1143 0.112 0.1144 0.1183 0.1171 0.1154 -1.09%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.25 0.21 0.21 0.20 0.205 0.21 0.27 -
P/RPS 1.02 0.85 0.89 0.84 0.78 0.86 1.18 -9.24%
P/EPS -115.55 32.91 -34.24 -18.39 60.95 43.75 -182.58 -26.26%
EY -0.87 3.04 -2.92 -5.44 1.64 2.29 -0.55 35.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 0.67 0.62 0.62 0.64 0.84 -4.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 28/02/17 22/11/16 26/08/16 26/05/16 24/02/16 26/11/15 -
Price 0.30 0.245 0.21 0.225 0.24 0.235 0.245 -
P/RPS 1.22 0.99 0.89 0.95 0.92 0.97 1.07 9.13%
P/EPS -138.66 38.39 -34.24 -20.69 71.35 48.96 -165.68 -11.18%
EY -0.72 2.60 -2.92 -4.83 1.40 2.04 -0.60 12.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.77 0.67 0.70 0.72 0.72 0.76 15.20%

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