[FOCUS] YoY Annualized Quarter Result on 31-Jul-2011

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
30-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Jul-2011
Profit Trend
QoQ--%
YoY- -189.78%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/21 31/03/21 31/07/11 31/10/10 31/12/10 31/07/10 CAGR
Revenue 62,796 61,036 67,216 7,171 0 12,048 12,048 14.52%
PBT -40,340 29,742 47,424 -3,548 0 -1,231 -1,231 33.18%
Tax -2,740 -4,458 -5,176 -1 0 6 6 -
NP -43,080 25,284 42,248 -3,549 0 -1,225 -1,225 33.96%
-
NP to SH -46,068 25,942 42,892 -3,549 0 -1,225 -1,225 34.70%
-
Tax Rate - 14.99% 10.91% - - - - -
Total Cost 105,876 35,752 24,968 10,721 0 13,273 13,273 18.59%
-
Net Worth 151,658 249,620 243,324 15,163 14,852 13,982 13,619 21.89%
Dividend
30/09/22 30/06/21 31/03/21 31/07/11 31/10/10 31/12/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/21 31/03/21 31/07/11 31/10/10 31/12/10 31/07/10 CAGR
Net Worth 151,658 249,620 243,324 15,163 14,852 13,982 13,619 21.89%
NOSH 6,372,205 6,372,185 6,264,669 162,699 132,727 123,737 120,526 38.52%
Ratio Analysis
30/09/22 30/06/21 31/03/21 31/07/11 31/10/10 31/12/10 31/07/10 CAGR
NP Margin -68.60% 41.42% 62.85% -49.50% 0.00% -10.17% -10.17% -
ROE -30.38% 10.39% 17.63% -23.41% 0.00% -8.76% -8.99% -
Per Share
30/09/22 30/06/21 31/03/21 31/07/11 31/10/10 31/12/10 31/07/10 CAGR
RPS 0.99 0.96 1.08 4.41 0.00 9.74 10.00 -17.29%
EPS -0.72 0.42 0.68 -2.18 0.00 -0.99 -1.00 -2.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0238 0.0393 0.0392 0.0932 0.1119 0.113 0.113 -12.00%
Adjusted Per Share Value based on latest NOSH - 162,171
30/09/22 30/06/21 31/03/21 31/07/11 31/10/10 31/12/10 31/07/10 CAGR
RPS 1.59 1.55 1.71 0.18 0.00 0.31 0.31 14.37%
EPS -1.17 0.66 1.09 -0.09 0.00 -0.03 -0.03 35.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0385 0.0634 0.0618 0.0038 0.0038 0.0035 0.0035 21.76%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/21 31/03/21 31/07/11 31/10/10 31/12/10 31/07/10 CAGR
Date 30/09/22 30/06/21 31/03/21 29/07/11 29/10/10 30/12/10 30/07/10 -
Price 0.015 0.04 0.595 0.06 0.11 0.10 0.09 -
P/RPS 1.52 4.16 54.95 1.36 0.00 1.03 0.90 4.39%
P/EPS -2.07 9.79 86.11 -2.75 0.00 -10.10 -8.85 -11.24%
EY -48.20 10.21 1.16 -36.36 0.00 -9.90 -11.29 12.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.02 15.18 0.64 0.98 0.88 0.80 -1.94%
Price Multiplier on Announcement Date
30/09/22 30/06/21 31/03/21 31/07/11 31/10/10 31/12/10 31/07/10 CAGR
Date 30/11/22 26/08/21 31/05/21 30/09/11 28/12/10 - 23/09/10 -
Price 0.02 0.05 0.045 0.08 0.11 0.00 0.09 -
P/RPS 2.03 5.20 4.16 1.81 0.00 0.00 0.90 6.90%
P/EPS -2.77 12.24 6.51 -3.67 0.00 0.00 -8.85 -9.09%
EY -36.15 8.17 15.36 -27.27 0.00 0.00 -11.29 10.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.27 1.15 0.86 0.98 0.00 0.80 0.40%

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