[FOCUSP] QoQ TTM Result on 31-Mar-2017 [#1]

Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -76.13%
YoY- -693.23%
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 165,121 162,830 160,833 159,441 161,946 161,384 160,176 2.04%
PBT 1,911 2,008 1,650 -484 643 1,074 1,920 -0.31%
Tax -2,368 -2,338 -1,934 -1,684 -1,926 -2,665 -2,758 -9.63%
NP -457 -330 -284 -2,168 -1,283 -1,591 -838 -33.17%
-
NP to SH -458 -332 -274 -2,110 -1,198 -1,459 -691 -23.92%
-
Tax Rate 123.91% 116.43% 117.21% - 299.53% 248.14% 143.65% -
Total Cost 165,578 163,160 161,117 161,609 163,229 162,975 161,014 1.87%
-
Net Worth 52,338 51,413 52,486 52,436 52,799 51,744 52,849 -0.64%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 52,338 51,413 52,486 52,436 52,799 51,744 52,849 -0.64%
NOSH 165,000 165,000 165,000 165,000 165,000 165,000 165,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -0.28% -0.20% -0.18% -1.36% -0.79% -0.99% -0.52% -
ROE -0.88% -0.65% -0.52% -4.02% -2.27% -2.82% -1.31% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 100.07 98.68 97.47 96.63 98.15 97.81 97.08 2.03%
EPS -0.28 -0.20 -0.17 -1.28 -0.73 -0.88 -0.42 -23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3172 0.3116 0.3181 0.3178 0.32 0.3136 0.3203 -0.64%
Adjusted Per Share Value based on latest NOSH - 165,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 35.74 35.24 34.81 34.51 35.05 34.93 34.67 2.04%
EPS -0.10 -0.07 -0.06 -0.46 -0.26 -0.32 -0.15 -23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1133 0.1113 0.1136 0.1135 0.1143 0.112 0.1144 -0.64%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.19 0.18 0.22 0.25 0.21 0.21 0.20 -
P/RPS 0.19 0.18 0.23 0.26 0.21 0.21 0.21 -6.43%
P/EPS -68.45 -89.46 -132.48 -19.55 -28.92 -23.75 -47.76 27.03%
EY -1.46 -1.12 -0.75 -5.12 -3.46 -4.21 -2.09 -21.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.69 0.79 0.66 0.67 0.62 -2.15%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 21/11/17 22/08/17 23/05/17 28/02/17 22/11/16 26/08/16 -
Price 0.17 0.20 0.23 0.30 0.245 0.21 0.225 -
P/RPS 0.17 0.20 0.24 0.31 0.25 0.21 0.23 -18.20%
P/EPS -61.24 -99.40 -138.50 -23.46 -33.74 -23.75 -53.73 9.08%
EY -1.63 -1.01 -0.72 -4.26 -2.96 -4.21 -1.86 -8.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 0.72 0.94 0.77 0.67 0.70 -15.84%

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