[FOCUS] QoQ TTM Result on 31-Jul-2006 [#4]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 31.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 11,747 11,391 9,967 9,372 6,228 4,562 2,213 205.22%
PBT 763 1,082 1,383 1,699 1,256 1,013 580 20.12%
Tax -300 -251 -232 -224 -132 -119 -44 260.83%
NP 463 831 1,151 1,475 1,124 894 536 -9.32%
-
NP to SH 463 831 1,151 1,475 1,124 894 536 -9.32%
-
Tax Rate 39.32% 23.20% 16.78% 13.18% 10.51% 11.75% 7.59% -
Total Cost 11,284 10,560 8,816 7,897 5,104 3,668 1,677 257.65%
-
Net Worth 12,197 12,235 12,152 12,208 11,129 5,001 3,941 112.81%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 12,197 12,235 12,152 12,208 11,129 5,001 3,941 112.81%
NOSH 76,666 75,999 75,714 76,304 74,193 26,323 26,274 104.59%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 3.94% 7.30% 11.55% 15.74% 18.05% 19.60% 24.22% -
ROE 3.80% 6.79% 9.47% 12.08% 10.10% 17.87% 13.60% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 15.32 14.99 13.16 12.28 8.39 17.33 8.42 49.20%
EPS 0.60 1.09 1.52 1.93 1.51 3.40 2.04 -55.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1591 0.161 0.1605 0.16 0.15 0.19 0.15 4.01%
Adjusted Per Share Value based on latest NOSH - 76,304
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 0.30 0.29 0.25 0.24 0.16 0.12 0.06 193.26%
EPS 0.01 0.02 0.03 0.04 0.03 0.02 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0031 0.0031 0.0031 0.0031 0.0028 0.0013 0.001 113.04%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 - - -
Price 0.31 0.31 0.34 0.32 0.35 0.00 0.00 -
P/RPS 2.02 2.07 2.58 2.61 4.17 0.00 0.00 -
P/EPS 51.33 28.35 22.37 16.55 23.10 0.00 0.00 -
EY 1.95 3.53 4.47 6.04 4.33 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.93 2.12 2.00 2.33 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 28/06/07 30/03/07 29/12/06 29/09/06 - - - -
Price 0.38 0.29 0.32 0.38 0.00 0.00 0.00 -
P/RPS 2.48 1.93 2.43 3.09 0.00 0.00 0.00 -
P/EPS 62.92 26.52 21.05 19.66 0.00 0.00 0.00 -
EY 1.59 3.77 4.75 5.09 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.80 1.99 2.38 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