[FOCUS] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -9.02%
YoY- 453.05%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 71,054 69,839 71,115 70,349 76,055 73,784 66,259 4.78%
PBT -87,438 -12,191 14,328 29,775 31,947 32,723 22,097 -
Tax 89 -1,711 -5,630 -6,362 -6,079 -6,616 -5,804 -
NP -87,349 -13,902 8,698 23,413 25,868 26,107 16,293 -
-
NP to SH -88,118 -14,210 8,845 24,218 26,618 26,699 16,724 -
-
Tax Rate - - 39.29% 21.37% 19.03% 20.22% 26.27% -
Total Cost 158,403 83,741 62,417 46,936 50,187 47,677 49,966 116.26%
-
Net Worth 162,491 233,859 246,604 252,339 249,620 243,324 172,343 -3.85%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 162,491 233,859 246,604 252,339 249,620 243,324 172,343 -3.85%
NOSH 6,372,205 6,372,205 6,372,205 6,372,205 6,372,185 6,264,669 6,145,845 2.44%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -122.93% -19.91% 12.23% 33.28% 34.01% 35.38% 24.59% -
ROE -54.23% -6.08% 3.59% 9.60% 10.66% 10.97% 9.70% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.12 1.10 1.12 1.10 1.20 1.19 1.08 2.46%
EPS -1.38 -0.22 0.14 0.38 0.42 0.43 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.0367 0.0387 0.0396 0.0393 0.0392 0.0281 -6.28%
Adjusted Per Share Value based on latest NOSH - 6,372,205
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.12 1.10 1.12 1.10 1.19 1.16 1.04 5.07%
EPS -1.38 -0.22 0.14 0.38 0.42 0.42 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.0367 0.0387 0.0396 0.0392 0.0382 0.027 -3.74%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.025 0.04 0.04 0.055 0.04 0.595 0.65 -
P/RPS 2.24 3.65 3.58 4.98 3.34 50.06 60.17 -88.91%
P/EPS -1.81 -17.94 28.82 14.47 9.54 138.33 238.38 -
EY -55.31 -5.57 3.47 6.91 10.48 0.72 0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.09 1.03 1.39 1.02 15.18 23.13 -87.91%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 01/06/22 28/02/22 29/11/21 26/08/21 31/05/21 31/03/21 -
Price 0.02 0.03 0.035 0.045 0.05 0.045 0.595 -
P/RPS 1.79 2.74 3.14 4.08 4.18 3.79 55.08 -89.87%
P/EPS -1.45 -13.45 25.22 11.84 11.93 10.46 218.20 -
EY -69.14 -7.43 3.97 8.45 8.38 9.56 0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.90 1.14 1.27 1.15 21.17 -88.99%

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