[FOCUS] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 34.46%
YoY- 38.68%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 31,999 33,809 31,652 27,860 22,271 18,320 15,534 62.11%
PBT 3,002 5,415 5,388 -6,823 -11,510 -12,965 -17,028 -
Tax -1,194 -539 -471 -10 -21 -64 -74 541.79%
NP 1,808 4,876 4,917 -6,833 -11,531 -13,029 -17,102 -
-
NP to SH 696 2,414 3,481 -7,638 -11,654 -12,368 -16,723 -
-
Tax Rate 39.77% 9.95% 8.74% - - - - -
Total Cost 30,191 28,933 26,735 34,693 33,802 31,349 32,636 -5.07%
-
Net Worth 45,117 42,872 30,553 31,067 29,762 0 26,887 41.34%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 45,117 42,872 30,553 31,067 29,762 0 26,887 41.34%
NOSH 2,041,533 1,840,000 782,058 765,217 777,089 777,089 777,089 90.73%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.65% 14.42% 15.53% -24.53% -51.78% -71.12% -110.09% -
ROE 1.54% 5.63% 11.39% -24.58% -39.16% 0.00% -62.20% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1.57 1.84 4.06 3.64 2.87 2.36 2.00 -14.94%
EPS 0.03 0.13 0.45 -1.00 -1.50 -1.59 -2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0221 0.0233 0.0392 0.0406 0.0383 0.00 0.0346 -25.89%
Adjusted Per Share Value based on latest NOSH - 765,217
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 0.81 0.86 0.80 0.71 0.57 0.46 0.39 63.00%
EPS 0.02 0.06 0.09 -0.19 -0.30 -0.31 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0115 0.0109 0.0078 0.0079 0.0076 0.00 0.0068 42.08%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.135 0.19 0.43 0.345 0.275 0.105 0.09 -
P/RPS 8.61 10.34 10.59 9.48 9.60 4.45 4.50 54.30%
P/EPS 395.99 144.82 96.28 -34.56 -18.34 -6.60 -4.18 -
EY 0.25 0.69 1.04 -2.89 -5.45 -15.16 -23.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.11 8.15 10.97 8.50 7.18 0.00 2.60 77.03%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 28/11/17 29/08/17 31/05/17 28/02/17 -
Price 0.14 0.14 0.37 0.405 0.23 0.265 0.085 -
P/RPS 8.93 7.62 9.11 11.12 8.03 11.24 4.25 64.27%
P/EPS 410.65 106.71 82.85 -40.58 -15.34 -16.65 -3.95 -
EY 0.24 0.94 1.21 -2.46 -6.52 -6.01 -25.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.33 6.01 9.44 9.98 6.01 0.00 2.46 88.10%

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