[FOCUS] QoQ TTM Result on 31-Jan-2006 [#2]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
17-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- 66.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 9,967 9,372 6,228 4,562 2,213 0 -
PBT 1,383 1,699 1,256 1,013 580 0 -
Tax -232 -224 -132 -119 -44 0 -
NP 1,151 1,475 1,124 894 536 0 -
-
NP to SH 1,151 1,475 1,124 894 536 0 -
-
Tax Rate 16.78% 13.18% 10.51% 11.75% 7.59% - -
Total Cost 8,816 7,897 5,104 3,668 1,677 0 -
-
Net Worth 12,152 12,208 11,129 5,001 3,941 0 -
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 12,152 12,208 11,129 5,001 3,941 0 -
NOSH 75,714 76,304 74,193 26,323 26,274 0 -
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 11.55% 15.74% 18.05% 19.60% 24.22% 0.00% -
ROE 9.47% 12.08% 10.10% 17.87% 13.60% 0.00% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 13.16 12.28 8.39 17.33 8.42 0.00 -
EPS 1.52 1.93 1.51 3.40 2.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1605 0.16 0.15 0.19 0.15 0.16 0.24%
Adjusted Per Share Value based on latest NOSH - 26,323
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 0.16 0.15 0.10 0.07 0.03 0.00 -
EPS 0.02 0.02 0.02 0.01 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0019 0.0019 0.0017 0.0008 0.0006 0.16 -97.10%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/10/06 31/07/06 28/04/06 - - - -
Price 0.34 0.32 0.35 0.00 0.00 0.00 -
P/RPS 2.58 2.61 4.17 0.00 0.00 0.00 -
P/EPS 22.37 16.55 23.10 0.00 0.00 0.00 -
EY 4.47 6.04 4.33 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.00 2.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 29/12/06 29/09/06 - - - - -
Price 0.32 0.38 0.00 0.00 0.00 0.00 -
P/RPS 2.43 3.09 0.00 0.00 0.00 0.00 -
P/EPS 21.05 19.66 0.00 0.00 0.00 0.00 -
EY 4.75 5.09 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.38 0.00 0.00 0.00 0.00 -

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