[FOCUS] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -5.17%
YoY- -83.52%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 10,423 8,486 8,045 9,200 10,813 11,530 12,210 -10.02%
PBT -11,662 -11,640 -13,407 -11,366 -10,787 -9,981 -6,591 46.34%
Tax -254 -213 -201 54 31 15 -7 998.43%
NP -11,916 -11,853 -13,608 -11,312 -10,756 -9,966 -6,598 48.35%
-
NP to SH -11,916 -11,853 -13,608 -11,312 -10,756 -9,966 -6,482 50.12%
-
Tax Rate - - - - - - - -
Total Cost 22,339 20,339 21,653 20,512 21,569 21,496 18,808 12.16%
-
Net Worth 38,232 37,461 38,872 44,330 45,519 3,094,850 27,905 23.38%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 38,232 37,461 38,872 44,330 45,519 3,094,850 27,905 23.38%
NOSH 777,089 712,195 704,218 715,000 712,352 46,750,001 399,218 55.96%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -114.32% -139.68% -169.15% -122.96% -99.47% -86.44% -54.04% -
ROE -31.17% -31.64% -35.01% -25.52% -23.63% -0.32% -23.23% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.34 1.19 1.14 1.29 1.52 0.02 3.06 -42.36%
EPS -1.53 -1.66 -1.93 -1.58 -1.51 -0.02 -1.62 -3.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0492 0.0526 0.0552 0.062 0.0639 0.0662 0.0699 -20.88%
Adjusted Per Share Value based on latest NOSH - 715,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.26 0.22 0.20 0.23 0.27 0.29 0.31 -11.07%
EPS -0.30 -0.30 -0.35 -0.29 -0.27 -0.25 -0.16 52.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0097 0.0095 0.0099 0.0113 0.0116 0.7855 0.0071 23.14%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.06 0.085 0.09 0.05 0.08 0.08 0.075 -
P/RPS 4.47 7.13 7.88 3.89 5.27 324.37 2.45 49.36%
P/EPS -3.91 -5.11 -4.66 -3.16 -5.30 -375.28 -4.62 -10.53%
EY -25.56 -19.58 -21.47 -31.64 -18.87 -0.27 -21.65 11.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.62 1.63 0.81 1.25 1.21 1.07 9.14%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 07/06/16 29/02/16 26/11/15 28/08/15 28/05/15 26/02/15 -
Price 0.05 0.055 0.08 0.08 0.05 0.08 0.08 -
P/RPS 3.73 4.62 7.00 6.22 3.29 324.37 2.62 26.58%
P/EPS -3.26 -3.30 -4.14 -5.06 -3.31 -375.28 -4.93 -24.11%
EY -30.67 -30.26 -24.15 -19.78 -30.20 -0.27 -20.30 31.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.05 1.45 1.29 0.78 1.21 1.14 -7.15%

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