[FOCUS] QoQ TTM Result on 31-Jul-2007 [#4]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 12.74%
YoY- -64.61%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 22,738 18,965 17,706 14,866 11,747 11,391 9,967 73.38%
PBT 1,467 1,170 1,205 915 763 1,082 1,383 4.01%
Tax -505 -448 -475 -393 -300 -251 -232 68.03%
NP 962 722 730 522 463 831 1,151 -11.28%
-
NP to SH 964 722 730 522 463 831 1,151 -11.15%
-
Tax Rate 34.42% 38.29% 39.42% 42.95% 39.32% 23.20% 16.78% -
Total Cost 21,776 18,243 16,976 14,344 11,284 10,560 8,816 82.82%
-
Net Worth 15,901 15,189 13,525 12,299 12,197 12,235 12,152 19.65%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 15,901 15,189 13,525 12,299 12,197 12,235 12,152 19.65%
NOSH 103,999 100,000 95,454 95,348 76,666 75,999 75,714 23.59%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 4.23% 3.81% 4.12% 3.51% 3.94% 7.30% 11.55% -
ROE 6.06% 4.75% 5.40% 4.24% 3.80% 6.79% 9.47% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 21.86 18.97 18.55 15.59 15.32 14.99 13.16 40.30%
EPS 0.93 0.72 0.76 0.55 0.60 1.09 1.52 -27.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1529 0.1519 0.1417 0.129 0.1591 0.161 0.1605 -3.18%
Adjusted Per Share Value based on latest NOSH - 95,348
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 0.58 0.48 0.45 0.38 0.30 0.29 0.25 75.34%
EPS 0.02 0.02 0.02 0.01 0.01 0.02 0.03 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.004 0.0039 0.0034 0.0031 0.0031 0.0031 0.0031 18.54%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.16 0.26 0.28 0.55 0.31 0.31 0.34 -
P/RPS 0.73 1.37 1.51 3.53 2.02 2.07 2.58 -56.93%
P/EPS 17.26 36.01 36.61 100.46 51.33 28.35 22.37 -15.88%
EY 5.79 2.78 2.73 1.00 1.95 3.53 4.47 18.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.71 1.98 4.26 1.95 1.93 2.12 -37.42%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 24/06/08 27/03/08 28/12/07 27/09/07 28/06/07 30/03/07 29/12/06 -
Price 0.14 0.18 0.28 0.30 0.38 0.29 0.32 -
P/RPS 0.64 0.95 1.51 1.92 2.48 1.93 2.43 -58.94%
P/EPS 15.10 24.93 36.61 54.80 62.92 26.52 21.05 -19.88%
EY 6.62 4.01 2.73 1.82 1.59 3.77 4.75 24.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.18 1.98 2.33 2.39 1.80 1.99 -40.23%

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