[FOCUS] YoY Annualized Quarter Result on 30-Apr-2011 [#3]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
28-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ--%
YoY- -54.07%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 7,720 6,896 0 6,554 13,890 19,690 21,966 -17.54%
PBT -3,749 -4,338 0 -553 -294 -2,946 1,164 -
Tax -48 0 0 -1 -86 -21 -428 -33.20%
NP -3,797 -4,338 0 -554 -381 -2,968 736 -
-
NP to SH -3,589 -4,338 0 -554 -360 -3,005 738 -
-
Tax Rate - - - - - - 36.77% -
Total Cost 11,517 11,234 0 7,109 14,271 22,658 21,230 -10.66%
-
Net Worth 18,329 22,934 0 15,059 14,727 13,233 15,982 2.55%
Dividend
30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 18,329 22,934 0 15,059 14,727 13,233 15,982 2.55%
NOSH 302,471 312,884 162,699 138,666 122,727 103,870 104,528 21.64%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin -49.19% -62.92% 0.00% -8.46% -2.75% -15.07% 3.35% -
ROE -19.58% -18.92% 0.00% -3.68% -2.44% -22.71% 4.62% -
Per Share
30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 2.55 2.20 0.00 4.73 11.32 18.96 21.02 -32.22%
EPS -1.19 -1.39 0.00 -0.40 -0.29 -2.89 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0606 0.0733 0.00 0.1086 0.12 0.1274 0.1529 -15.69%
Adjusted Per Share Value based on latest NOSH - 145,000
30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 0.12 0.11 0.00 0.10 0.22 0.31 0.34 -17.47%
EPS -0.06 -0.07 0.00 -0.01 -0.01 -0.05 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0029 0.0036 0.00 0.0024 0.0023 0.0021 0.0025 2.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/09/13 28/09/12 30/09/11 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.075 0.09 0.08 0.11 0.12 0.10 0.16 -
P/RPS 2.94 4.08 0.00 2.33 1.06 0.53 0.76 28.34%
P/EPS -6.32 -6.49 0.00 -27.50 -40.91 -3.46 22.64 -
EY -15.82 -15.41 0.00 -3.64 -2.44 -28.93 4.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.23 0.00 1.01 1.00 0.78 1.05 3.11%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 28/11/13 27/11/12 - 28/06/11 28/06/10 26/06/09 24/06/08 -
Price 0.075 0.09 0.00 0.06 0.10 0.09 0.14 -
P/RPS 2.94 4.08 0.00 1.27 0.88 0.47 0.67 31.35%
P/EPS -6.32 -6.49 0.00 -15.00 -34.09 -3.11 19.81 -
EY -15.82 -15.41 0.00 -6.67 -2.93 -32.15 5.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.23 0.00 0.55 0.83 0.71 0.92 5.65%

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