[FOCUS] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- -5.52%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 CAGR
Revenue 15,533 8,045 12,211 8,747 6,796 15,939 18,960 -2.64%
PBT -17,028 13,408 -6,591 -4,800 -4,593 -4,494 -2,748 27.84%
Tax -73 -27,016 -7 -216 -26 -2 267 -
NP -17,101 -13,608 -6,598 -5,016 -4,619 -4,496 -2,481 29.69%
-
NP to SH -16,722 -13,609 -6,482 -4,874 -4,619 -4,496 -2,432 29.65%
-
Tax Rate - 201.49% - - - - - -
Total Cost 32,634 21,653 18,809 13,763 11,415 20,435 21,441 5.82%
-
Net Worth 26,887 38,902 27,870 18,209 21,681 17,843 13,054 10.22%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 CAGR
Net Worth 26,887 38,902 27,870 18,209 21,681 17,843 13,054 10.22%
NOSH 777,089 704,761 398,719 315,592 314,217 200,714 103,852 31.13%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 CAGR
NP Margin -110.09% -169.15% -54.03% -57.35% -67.97% -28.21% -13.09% -
ROE -62.19% -34.98% -23.26% -26.77% -21.30% -25.20% -18.63% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 CAGR
RPS 2.00 1.14 3.06 2.77 2.16 7.94 18.26 -25.76%
EPS -1.06 -1.93 -1.60 -1.52 -1.47 -2.24 -2.34 -10.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0346 0.0552 0.0699 0.0577 0.069 0.0889 0.1257 -15.94%
Adjusted Per Share Value based on latest NOSH - 328,906
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 CAGR
RPS 0.39 0.20 0.31 0.22 0.17 0.40 0.48 -2.75%
EPS -0.42 -0.35 -0.16 -0.12 -0.12 -0.11 -0.06 29.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0068 0.0099 0.0071 0.0046 0.0055 0.0045 0.0033 10.22%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/07/09 -
Price 0.09 0.09 0.075 0.085 0.09 0.09 0.09 -
P/RPS 4.50 7.88 2.45 3.07 4.16 0.00 0.49 34.80%
P/EPS -4.18 -4.66 -4.61 -5.50 -6.12 0.00 -3.84 1.14%
EY -23.91 -21.46 -21.68 -18.17 -16.33 0.00 -26.02 -1.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 1.63 1.07 1.47 1.30 1.17 0.72 18.87%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/07/09 CAGR
Date 28/02/17 29/02/16 26/02/15 26/02/14 28/02/13 28/02/12 30/09/09 -
Price 0.085 0.08 0.08 0.085 0.075 0.14 0.09 -
P/RPS 4.25 7.01 2.61 3.07 3.47 0.00 0.49 33.77%
P/EPS -3.95 -4.14 -4.92 -5.50 -5.10 0.00 -3.84 0.38%
EY -25.32 -24.14 -20.32 -18.17 -19.60 0.00 -26.02 -0.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.45 1.14 1.47 1.09 1.82 0.72 17.99%

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