[FOCUS] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 6.69%
YoY- -136.42%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 8,747 7,414 6,071 6,227 6,796 9,901 13,087 -23.49%
PBT -4,801 -4,152 -4,306 -4,269 -4,594 -4,008 -3,658 19.81%
Tax -215 -60 -60 -41 -25 0 0 -
NP -5,016 -4,212 -4,366 -4,310 -4,619 -4,008 -3,658 23.35%
-
NP to SH -4,873 -4,056 -4,366 -4,310 -4,619 -4,008 -3,658 21.00%
-
Tax Rate - - - - - - - -
Total Cost 13,763 11,626 10,437 10,537 11,415 13,909 16,745 -12.22%
-
Net Worth 19,043 15,265 20,223 21,076 21,887 22,777 23,463 -12.95%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 19,043 15,265 20,223 21,076 21,887 22,777 23,463 -12.95%
NOSH 328,906 251,904 325,142 320,312 317,209 310,740 309,142 4.20%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -57.35% -56.81% -71.92% -69.21% -67.97% -40.48% -27.95% -
ROE -25.59% -26.57% -21.59% -20.45% -21.10% -17.60% -15.59% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.66 2.94 1.87 1.94 2.14 3.19 4.23 -26.53%
EPS -1.48 -1.61 -1.34 -1.35 -1.46 -1.29 -1.18 16.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0579 0.0606 0.0622 0.0658 0.069 0.0733 0.0759 -16.47%
Adjusted Per Share Value based on latest NOSH - 320,312
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.14 0.12 0.10 0.10 0.11 0.16 0.21 -23.62%
EPS -0.08 -0.06 -0.07 -0.07 -0.07 -0.06 -0.06 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.003 0.0024 0.0032 0.0033 0.0034 0.0036 0.0037 -13.01%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.085 0.075 0.075 0.085 0.09 0.09 0.14 -
P/RPS 3.20 2.55 4.02 4.37 4.20 2.82 3.31 -2.22%
P/EPS -5.74 -4.66 -5.59 -6.32 -6.18 -6.98 -11.83 -38.17%
EY -17.43 -21.47 -17.90 -15.83 -16.18 -14.33 -8.45 61.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.24 1.21 1.29 1.30 1.23 1.84 -13.86%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 29/08/13 29/05/13 28/02/13 27/11/12 29/08/12 -
Price 0.085 0.075 0.07 0.08 0.075 0.09 0.11 -
P/RPS 3.20 2.55 3.75 4.12 3.50 2.82 2.60 14.80%
P/EPS -5.74 -4.66 -5.21 -5.95 -5.15 -6.98 -9.30 -27.44%
EY -17.43 -21.47 -19.18 -16.82 -19.42 -14.33 -10.76 37.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.24 1.13 1.22 1.09 1.23 1.45 0.91%

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