[FOCUS] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 107.91%
YoY- 105.86%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 73,784 66,259 52,881 40,597 38,462 39,130 33,336 69.75%
PBT 32,723 22,097 6,277 828 -1,187 -1,539 301 2171.35%
Tax -6,616 -5,804 -4,291 -3,067 -2,628 -2,394 -2,034 119.37%
NP 26,107 16,293 1,986 -2,239 -3,815 -3,933 -1,733 -
-
NP to SH 26,699 16,724 4,379 121 -1,530 -1,661 -927 -
-
Tax Rate 20.22% 26.27% 68.36% 370.41% - - 675.75% -
Total Cost 47,677 49,966 50,895 42,836 42,277 43,063 35,069 22.69%
-
Net Worth 243,324 172,343 46,609 42,520 40,272 39,654 42,496 219.71%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 243,324 172,343 46,609 42,520 40,272 39,654 42,496 219.71%
NOSH 6,264,669 6,145,845 2,044,266 2,044,266 2,044,266 2,044,266 2,043,461 110.89%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 35.38% 24.59% 3.76% -5.52% -9.92% -10.05% -5.20% -
ROE 10.97% 9.70% 9.40% 0.28% -3.80% -4.19% -2.18% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 1.19 1.08 2.59 1.99 1.88 1.91 1.63 -18.90%
EPS 0.43 0.27 0.21 0.01 -0.07 -0.08 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0392 0.0281 0.0228 0.0208 0.0197 0.0194 0.0208 52.51%
Adjusted Per Share Value based on latest NOSH - 2,044,266
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 1.16 1.04 0.83 0.64 0.60 0.61 0.52 70.64%
EPS 0.42 0.26 0.07 0.00 -0.02 -0.03 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0382 0.027 0.0073 0.0067 0.0063 0.0062 0.0067 218.81%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.595 0.65 2.22 0.85 0.68 0.505 0.36 -
P/RPS 50.06 60.17 85.82 42.80 36.14 26.38 22.06 72.59%
P/EPS 138.33 238.38 1,036.37 14,360.55 -908.56 -621.46 -793.44 -
EY 0.72 0.42 0.10 0.01 -0.11 -0.16 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.18 23.13 97.37 40.87 34.52 26.03 17.31 -8.37%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 31/03/21 25/11/20 26/08/20 30/06/20 28/02/20 28/11/19 -
Price 0.045 0.595 0.73 2.45 0.85 0.725 0.365 -
P/RPS 3.79 55.08 28.22 123.37 45.18 37.87 22.37 -69.34%
P/EPS 10.46 218.20 340.79 41,392.17 -1,135.70 -892.19 -804.46 -
EY 9.56 0.46 0.29 0.00 -0.09 -0.11 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 21.17 32.02 117.79 43.15 37.37 17.55 -83.71%

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