[FOCUS] QoQ TTM Result on 30-Apr-2008 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
24-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 33.52%
YoY- 108.21%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 21,489 20,922 20,861 22,738 18,965 17,706 14,866 27.70%
PBT -538 -294 418 1,467 1,170 1,205 915 -
Tax -66 -93 -264 -505 -448 -475 -393 -69.39%
NP -604 -387 154 962 722 730 522 -
-
NP to SH -632 -404 147 964 722 730 522 -
-
Tax Rate - - 63.16% 34.42% 38.29% 39.42% 42.95% -
Total Cost 22,093 21,309 20,707 21,776 18,243 16,976 14,344 33.19%
-
Net Worth 15,204 14,903 15,549 15,901 15,189 13,525 12,299 15.10%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 15,204 14,903 15,549 15,901 15,189 13,525 12,299 15.10%
NOSH 104,210 100,769 104,358 103,999 100,000 95,454 95,348 6.07%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin -2.81% -1.85% 0.74% 4.23% 3.81% 4.12% 3.51% -
ROE -4.16% -2.71% 0.95% 6.06% 4.75% 5.40% 4.24% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 20.62 20.76 19.99 21.86 18.97 18.55 15.59 20.39%
EPS -0.61 -0.40 0.14 0.93 0.72 0.76 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1459 0.1479 0.149 0.1529 0.1519 0.1417 0.129 8.51%
Adjusted Per Share Value based on latest NOSH - 103,999
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 0.55 0.53 0.53 0.58 0.48 0.45 0.38 27.81%
EPS -0.02 -0.01 0.00 0.02 0.02 0.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0039 0.0038 0.0039 0.004 0.0039 0.0034 0.0031 16.45%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.08 0.11 0.14 0.16 0.26 0.28 0.55 -
P/RPS 0.39 0.53 0.70 0.73 1.37 1.51 3.53 -76.82%
P/EPS -13.19 -27.44 99.39 17.26 36.01 36.61 100.46 -
EY -7.58 -3.64 1.01 5.79 2.78 2.73 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.74 0.94 1.05 1.71 1.98 4.26 -74.29%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 27/03/09 18/12/08 26/09/08 24/06/08 27/03/08 28/12/07 27/09/07 -
Price 0.12 0.12 0.11 0.14 0.18 0.28 0.30 -
P/RPS 0.58 0.58 0.55 0.64 0.95 1.51 1.92 -54.81%
P/EPS -19.79 -29.93 78.09 15.10 24.93 36.61 54.80 -
EY -5.05 -3.34 1.28 6.62 4.01 2.73 1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.74 0.92 1.18 1.98 2.33 -49.99%

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