[FOCUS] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 4.94%
YoY- 2058.33%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 65,612 71,116 41,442 38,510 27,632 26,938 13,464 26.42%
PBT -1,257 14,327 10,044 5,312 1,922 6,694 -10,702 -27.17%
Tax -2,976 -5,630 -3,908 -2,562 -1,446 0 -108 63.40%
NP -4,233 8,697 6,136 2,750 476 6,694 -10,810 -12.96%
-
NP to SH -6,002 8,845 6,152 2,590 120 5,690 -10,810 -8.34%
-
Tax Rate - 39.30% 38.91% 48.23% 75.23% 0.00% - -
Total Cost 69,845 62,419 35,306 35,760 27,156 20,244 24,274 16.94%
-
Net Worth 158,667 246,604 42,520 42,479 45,117 29,762 38,232 23.45%
Dividend
31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 158,667 246,604 42,520 42,479 45,117 29,762 38,232 23.45%
NOSH 6,372,205 6,372,205 2,044,266 2,042,515 2,041,533 777,089 777,089 36.55%
Ratio Analysis
31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -6.45% 12.23% 14.81% 7.14% 1.72% 24.85% -80.29% -
ROE -3.78% 3.59% 14.47% 6.10% 0.27% 19.12% -28.27% -
Per Share
31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 1.03 1.12 2.03 1.89 1.35 3.47 1.73 -7.39%
EPS -0.09 0.14 0.30 0.12 0.00 0.74 -1.50 -34.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0387 0.0208 0.0208 0.0221 0.0383 0.0492 -9.59%
Adjusted Per Share Value based on latest NOSH - 2,042,515
31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 1.03 1.12 0.65 0.60 0.43 0.42 0.21 26.54%
EPS -0.09 0.14 0.10 0.04 0.00 0.09 -0.17 -8.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0387 0.0067 0.0067 0.0071 0.0047 0.006 23.45%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 31/03/23 31/12/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.015 0.04 0.85 0.195 0.135 0.275 0.06 -
P/RPS 1.46 3.58 41.93 10.34 9.97 7.93 3.46 -11.99%
P/EPS -15.92 28.82 282.45 153.76 2,296.73 37.56 -4.31 21.34%
EY -6.28 3.47 0.35 0.65 0.04 2.66 -23.18 -17.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.03 40.87 9.38 6.11 7.18 1.22 -9.97%
Price Multiplier on Announcement Date
31/03/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/05/23 28/02/22 26/08/20 30/08/19 29/08/18 29/08/17 25/08/16 -
Price 0.02 0.035 2.45 0.34 0.14 0.23 0.05 -
P/RPS 1.94 3.14 120.85 18.03 10.34 6.63 2.89 -5.73%
P/EPS -21.23 25.22 814.12 268.10 2,381.79 31.41 -3.59 30.10%
EY -4.71 3.97 0.12 0.37 0.04 3.18 -27.82 -23.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.90 117.79 16.35 6.33 6.01 1.02 -3.53%

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