[FOCUS] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 7.45%
YoY- 23.84%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 38,510 27,632 26,938 13,464 8,708 11,502 5,996 36.31%
PBT 5,312 1,922 6,694 -10,702 -14,194 -5,802 -4,256 -
Tax -2,562 -1,446 0 -108 0 -76 -72 81.31%
NP 2,750 476 6,694 -10,810 -14,194 -5,878 -4,328 -
-
NP to SH 2,590 120 5,690 -10,810 -14,194 -5,646 -4,328 -
-
Tax Rate 48.23% 75.23% 0.00% - - - - -
Total Cost 35,760 27,156 20,244 24,274 22,902 17,380 10,324 22.99%
-
Net Worth 42,479 45,117 29,762 38,232 44,900 18,243 20,089 13.28%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 42,479 45,117 29,762 38,232 44,900 18,243 20,089 13.28%
NOSH 2,042,515 2,041,533 777,089 777,089 702,673 352,874 322,985 35.96%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 7.14% 1.72% 24.85% -80.29% -163.00% -51.10% -72.18% -
ROE 6.10% 0.27% 19.12% -28.27% -31.61% -30.95% -21.54% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.89 1.35 3.47 1.73 1.24 3.26 1.86 0.26%
EPS 0.12 0.00 0.74 -1.50 -2.02 -1.60 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.0221 0.0383 0.0492 0.0639 0.0517 0.0622 -16.68%
Adjusted Per Share Value based on latest NOSH - 777,089
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.98 0.70 0.68 0.34 0.22 0.29 0.15 36.70%
EPS 0.07 0.00 0.14 -0.27 -0.36 -0.14 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0108 0.0115 0.0076 0.0097 0.0114 0.0046 0.0051 13.31%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.195 0.135 0.275 0.06 0.08 0.075 0.075 -
P/RPS 10.34 9.97 7.93 3.46 6.46 2.30 4.04 16.94%
P/EPS 153.76 2,296.73 37.56 -4.31 -3.96 -4.69 -5.60 -
EY 0.65 0.04 2.66 -23.18 -25.25 -21.33 -17.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.38 6.11 7.18 1.22 1.25 1.45 1.21 40.65%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 29/08/18 29/08/17 25/08/16 28/08/15 28/08/14 29/08/13 -
Price 0.34 0.14 0.23 0.05 0.05 0.08 0.07 -
P/RPS 18.03 10.34 6.63 2.89 4.03 2.45 3.77 29.78%
P/EPS 268.10 2,381.79 31.41 -3.59 -2.48 -5.00 -5.22 -
EY 0.37 0.04 3.18 -27.82 -40.40 -20.00 -19.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.35 6.33 6.01 1.02 0.78 1.55 1.13 56.06%

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