[FOCUSP] QoQ Quarter Result on 31-Dec-2016 [#4]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 204.05%
YoY- 32.95%
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 41,051 40,493 40,629 40,661 39,054 39,097 43,134 -3.24%
PBT -432 422 17 2,001 -790 -1,712 1,144 -
Tax -638 -380 -373 -947 -234 -130 -615 2.47%
NP -1,070 42 -356 1,054 -1,024 -1,842 529 -
-
NP to SH -1,070 42 -357 1,053 -1,012 -1,794 555 -
-
Tax Rate - 90.05% 2,194.12% 47.33% - - 53.76% -
Total Cost 42,121 40,451 40,985 39,607 40,078 40,939 42,605 -0.75%
-
Net Worth 51,413 52,486 52,436 52,799 51,744 52,849 54,631 -3.96%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 51,413 52,486 52,436 52,799 51,744 52,849 54,631 -3.96%
NOSH 165,000 165,000 165,000 165,000 165,000 165,000 165,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -2.61% 0.10% -0.88% 2.59% -2.62% -4.71% 1.23% -
ROE -2.08% 0.08% -0.68% 1.99% -1.96% -3.39% 1.02% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.88 24.54 24.62 24.64 23.67 23.70 26.14 -3.23%
EPS -0.65 0.03 -0.22 0.64 -0.61 -1.09 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3116 0.3181 0.3178 0.32 0.3136 0.3203 0.3311 -3.96%
Adjusted Per Share Value based on latest NOSH - 165,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.89 8.76 8.79 8.80 8.45 8.46 9.34 -3.23%
EPS -0.23 0.01 -0.08 0.23 -0.22 -0.39 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1113 0.1136 0.1135 0.1143 0.112 0.1144 0.1183 -3.98%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.18 0.22 0.25 0.21 0.21 0.20 0.205 -
P/RPS 0.72 0.90 1.02 0.85 0.89 0.84 0.78 -5.19%
P/EPS -27.76 864.29 -115.55 32.91 -34.24 -18.39 60.95 -
EY -3.60 0.12 -0.87 3.04 -2.92 -5.44 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.69 0.79 0.66 0.67 0.62 0.62 -4.34%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 22/08/17 23/05/17 28/02/17 22/11/16 26/08/16 26/05/16 -
Price 0.20 0.23 0.30 0.245 0.21 0.225 0.24 -
P/RPS 0.80 0.94 1.22 0.99 0.89 0.95 0.92 -8.88%
P/EPS -30.84 903.57 -138.66 38.39 -34.24 -20.69 71.35 -
EY -3.24 0.11 -0.72 2.60 -2.92 -4.83 1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.72 0.94 0.77 0.67 0.70 0.72 -7.54%

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