[FOCUSP] QoQ Quarter Result on 31-Mar-2018 [#1]

Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -97.52%
YoY- 106.44%
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 50,213 46,146 41,934 40,979 42,948 41,051 40,493 15.37%
PBT 5,328 3,449 1,441 669 1,904 -432 422 439.71%
Tax -874 -1,630 -638 -646 -977 -638 -380 73.97%
NP 4,454 1,819 803 23 927 -1,070 42 2121.49%
-
NP to SH 4,454 1,819 803 23 927 -1,070 42 2121.49%
-
Tax Rate 16.40% 47.26% 44.27% 96.56% 51.31% - 90.05% -
Total Cost 45,759 44,327 41,131 40,956 42,021 42,121 40,451 8.54%
-
Net Worth 57,288 52,321 52,140 51,826 52,338 51,413 52,486 5.99%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 1,650 - - - - -
Div Payout % - - 205.48% - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 57,288 52,321 52,140 51,826 52,338 51,413 52,486 5.99%
NOSH 165,000 165,000 165,000 165,000 165,000 165,000 165,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.87% 3.94% 1.91% 0.06% 2.16% -2.61% 0.10% -
ROE 7.77% 3.48% 1.54% 0.04% 1.77% -2.08% 0.08% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 30.43 27.97 25.41 24.84 26.03 24.88 24.54 15.37%
EPS 2.70 1.10 0.49 0.01 0.56 -0.65 0.03 1891.90%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.3472 0.3171 0.316 0.3141 0.3172 0.3116 0.3181 5.99%
Adjusted Per Share Value based on latest NOSH - 165,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.87 9.99 9.08 8.87 9.30 8.89 8.76 15.42%
EPS 0.96 0.39 0.17 0.00 0.20 -0.23 0.01 1979.23%
DPS 0.00 0.00 0.36 0.00 0.00 0.00 0.00 -
NAPS 0.124 0.1133 0.1129 0.1122 0.1133 0.1113 0.1136 5.99%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.19 0.205 0.205 0.20 0.19 0.18 0.22 -
P/RPS 0.62 0.73 0.81 0.81 0.73 0.72 0.90 -21.94%
P/EPS 7.04 18.60 42.12 1,434.78 33.82 -27.76 864.29 -95.91%
EY 14.21 5.38 2.37 0.07 2.96 -3.60 0.12 2290.55%
DY 0.00 0.00 4.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.65 0.65 0.64 0.60 0.58 0.69 -13.99%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 20/08/18 24/05/18 26/02/18 21/11/17 22/08/17 -
Price 0.20 0.205 0.20 0.17 0.17 0.20 0.23 -
P/RPS 0.66 0.73 0.79 0.68 0.65 0.80 0.94 -20.95%
P/EPS 7.41 18.60 41.10 1,219.57 30.26 -30.84 903.57 -95.89%
EY 13.50 5.38 2.43 0.08 3.30 -3.24 0.11 2348.06%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.63 0.54 0.54 0.64 0.72 -13.38%

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