[FOCUS] QoQ TTM Result on 31-Jan-2010 [#2]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 2.67%
YoY- -297.94%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 10,796 12,401 15,232 16,757 17,052 19,581 19,153 -31.69%
PBT -1,111 -1,144 -782 -2,735 -2,789 -2,770 -2,663 -44.07%
Tax -16 -18 135 147 143 184 40 -
NP -1,127 -1,162 -647 -2,588 -2,646 -2,586 -2,623 -42.97%
-
NP to SH -1,110 -1,145 -548 -2,515 -2,584 -2,534 -2,662 -44.09%
-
Tax Rate - - - - - - - -
Total Cost 11,923 13,563 15,879 19,345 19,698 22,167 21,776 -32.99%
-
Net Worth 14,852 13,809 16,399 14,037 12,808 12,895 13,263 7.81%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 14,852 13,809 16,399 14,037 12,808 12,895 13,263 7.81%
NOSH 132,727 121,666 136,666 117,272 106,470 103,333 104,108 17.52%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin -10.44% -9.37% -4.25% -15.44% -15.52% -13.21% -13.69% -
ROE -7.47% -8.29% -3.34% -17.92% -20.17% -19.65% -20.07% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 8.13 10.19 11.15 14.29 16.02 18.95 18.40 -41.90%
EPS -0.84 -0.94 -0.40 -2.14 -2.43 -2.45 -2.56 -52.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1119 0.1135 0.12 0.1197 0.1203 0.1248 0.1274 -8.26%
Adjusted Per Share Value based on latest NOSH - 117,272
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 0.27 0.31 0.39 0.43 0.43 0.50 0.49 -32.71%
EPS -0.03 -0.03 -0.01 -0.06 -0.07 -0.06 -0.07 -43.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0038 0.0035 0.0042 0.0036 0.0033 0.0033 0.0034 7.67%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.11 0.09 0.12 0.12 0.10 0.09 0.10 -
P/RPS 1.35 0.88 1.08 0.84 0.62 0.47 0.54 83.89%
P/EPS -13.15 -9.56 -29.93 -5.60 -4.12 -3.67 -3.91 123.97%
EY -7.60 -10.46 -3.34 -17.87 -24.27 -27.25 -25.57 -55.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.79 1.00 1.00 0.83 0.72 0.78 16.38%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 28/12/10 23/09/10 28/06/10 23/03/10 28/12/09 30/09/09 26/06/09 -
Price 0.11 0.09 0.10 0.10 0.10 0.09 0.09 -
P/RPS 1.35 0.88 0.90 0.70 0.62 0.47 0.49 96.16%
P/EPS -13.15 -9.56 -24.94 -4.66 -4.12 -3.67 -3.52 140.18%
EY -7.60 -10.46 -4.01 -21.45 -24.27 -27.25 -28.41 -58.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.79 0.83 0.84 0.83 0.72 0.71 23.89%

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