[FOCUS] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 7.1%
YoY- -1.2%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 11,500 10,085 8,747 7,414 6,071 6,227 6,796 42.13%
PBT -5,574 -5,077 -4,801 -4,152 -4,306 -4,269 -4,594 13.79%
Tax -218 -221 -215 -60 -60 -41 -25 325.33%
NP -5,792 -5,298 -5,016 -4,212 -4,366 -4,310 -4,619 16.33%
-
NP to SH -5,533 -5,039 -4,873 -4,056 -4,366 -4,310 -4,619 12.82%
-
Tax Rate - - - - - - - -
Total Cost 17,292 15,383 13,763 11,626 10,437 10,537 11,415 32.00%
-
Net Worth 18,342 19,721 19,043 15,265 20,223 21,076 21,887 -11.14%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 18,342 19,721 19,043 15,265 20,223 21,076 21,887 -11.14%
NOSH 354,782 350,294 328,906 251,904 325,142 320,312 317,209 7.77%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -50.37% -52.53% -57.35% -56.81% -71.92% -69.21% -67.97% -
ROE -30.17% -25.55% -25.59% -26.57% -21.59% -20.45% -21.10% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.24 2.88 2.66 2.94 1.87 1.94 2.14 31.95%
EPS -1.56 -1.44 -1.48 -1.61 -1.34 -1.35 -1.46 4.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0517 0.0563 0.0579 0.0606 0.0622 0.0658 0.069 -17.54%
Adjusted Per Share Value based on latest NOSH - 251,904
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.18 0.16 0.14 0.12 0.10 0.10 0.11 38.98%
EPS -0.09 -0.08 -0.08 -0.06 -0.07 -0.07 -0.07 18.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0029 0.0031 0.003 0.0024 0.0032 0.0033 0.0034 -10.08%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.075 0.08 0.085 0.075 0.075 0.085 0.09 -
P/RPS 2.31 2.78 3.20 2.55 4.02 4.37 4.20 -32.94%
P/EPS -4.81 -5.56 -5.74 -4.66 -5.59 -6.32 -6.18 -15.42%
EY -20.79 -17.98 -17.43 -21.47 -17.90 -15.83 -16.18 18.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.42 1.47 1.24 1.21 1.29 1.30 7.57%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 26/02/14 28/11/13 29/08/13 29/05/13 28/02/13 -
Price 0.08 0.08 0.085 0.075 0.07 0.08 0.075 -
P/RPS 2.47 2.78 3.20 2.55 3.75 4.12 3.50 -20.78%
P/EPS -5.13 -5.56 -5.74 -4.66 -5.21 -5.95 -5.15 -0.25%
EY -19.49 -17.98 -17.43 -21.47 -19.18 -16.82 -19.42 0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.42 1.47 1.24 1.13 1.22 1.09 26.53%

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