[FOCUS] QoQ TTM Result on 31-Mar-2021

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021
Profit Trend
QoQ- 59.64%
YoY- 1845.03%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 71,115 70,349 76,055 73,784 66,259 52,881 40,597 45.16%
PBT 14,328 29,775 31,947 32,723 22,097 6,277 828 565.55%
Tax -5,630 -6,362 -6,079 -6,616 -5,804 -4,291 -3,067 49.75%
NP 8,698 23,413 25,868 26,107 16,293 1,986 -2,239 -
-
NP to SH 8,845 24,218 26,618 26,699 16,724 4,379 121 1634.65%
-
Tax Rate 39.29% 21.37% 19.03% 20.22% 26.27% 68.36% 370.41% -
Total Cost 62,417 46,936 50,187 47,677 49,966 50,895 42,836 28.43%
-
Net Worth 246,604 252,339 249,620 243,324 172,343 46,609 42,520 221.77%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 246,604 252,339 249,620 243,324 172,343 46,609 42,520 221.77%
NOSH 6,372,205 6,372,205 6,372,185 6,264,669 6,145,845 2,044,266 2,044,266 112.94%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.23% 33.28% 34.01% 35.38% 24.59% 3.76% -5.52% -
ROE 3.59% 9.60% 10.66% 10.97% 9.70% 9.40% 0.28% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.12 1.10 1.20 1.19 1.08 2.59 1.99 -31.76%
EPS 0.14 0.38 0.42 0.43 0.27 0.21 0.01 478.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0396 0.0393 0.0392 0.0281 0.0228 0.0208 51.10%
Adjusted Per Share Value based on latest NOSH - 6,264,669
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.12 1.10 1.19 1.16 1.04 0.83 0.64 45.07%
EPS 0.14 0.38 0.42 0.42 0.26 0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0396 0.0392 0.0382 0.027 0.0073 0.0067 220.90%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.04 0.055 0.04 0.595 0.65 2.22 0.85 -
P/RPS 3.58 4.98 3.34 50.06 60.17 85.82 42.80 -80.78%
P/EPS 28.82 14.47 9.54 138.33 238.38 1,036.37 14,360.55 -98.39%
EY 3.47 6.91 10.48 0.72 0.42 0.10 0.01 4785.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.39 1.02 15.18 23.13 97.37 40.87 -91.34%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 26/08/21 31/05/21 31/03/21 25/11/20 26/08/20 -
Price 0.035 0.045 0.05 0.045 0.595 0.73 2.45 -
P/RPS 3.14 4.08 4.18 3.79 55.08 28.22 123.37 -91.28%
P/EPS 25.22 11.84 11.93 10.46 218.20 340.79 41,392.17 -99.27%
EY 3.97 8.45 8.38 9.56 0.46 0.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.14 1.27 1.15 21.17 32.02 117.79 -96.08%

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